[MYEG] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -0.08%
YoY- 2.95%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 CAGR
Revenue 647,120 666,386 492,154 476,138 425,060 334,520 248,464 15.86%
PBT 349,326 315,440 245,678 237,548 225,533 175,156 117,848 18.19%
Tax -2,224 -2,280 -2,548 -4,736 -1,100 -590 -1,028 12.60%
NP 347,102 313,160 243,130 232,812 224,433 174,566 116,820 18.23%
-
NP to SH 346,526 313,938 243,800 233,177 227,172 176,266 117,628 18.07%
-
Tax Rate 0.64% 0.72% 1.04% 1.99% 0.49% 0.34% 0.87% -
Total Cost 300,018 353,226 249,024 243,326 200,626 159,954 131,644 13.50%
-
Net Worth 1,793,754 1,287,219 789,250 589,696 680,149 488,552 344,602 28.88%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 CAGR
Div 38,742 18,622 34,601 23,400 24,042 24,007 12,002 19.75%
Div Payout % 11.18% 5.93% 14.19% 10.04% 10.58% 13.62% 10.20% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 CAGR
Net Worth 1,793,754 1,287,219 789,250 589,696 680,149 488,552 344,602 28.88%
NOSH 7,590,619 3,771,929 3,606,306 3,606,306 3,606,306 3,606,306 1,200,285 32.80%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 CAGR
NP Margin 53.64% 46.99% 49.40% 48.90% 52.80% 52.18% 47.02% -
ROE 19.32% 24.39% 30.89% 39.54% 33.40% 36.08% 34.13% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 CAGR
RPS 8.35 17.89 14.22 13.56 11.79 13.93 20.70 -13.03%
EPS 4.60 8.40 7.00 6.67 6.27 7.40 9.80 -10.98%
DPS 0.50 0.50 1.00 0.67 0.67 1.00 1.00 -10.11%
NAPS 0.2315 0.3456 0.2281 0.168 0.1886 0.2035 0.2871 -3.25%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 CAGR
RPS 8.56 8.82 6.51 6.30 5.62 4.43 3.29 15.84%
EPS 4.58 4.15 3.23 3.08 3.01 2.33 1.56 18.01%
DPS 0.51 0.25 0.46 0.31 0.32 0.32 0.16 19.51%
NAPS 0.2373 0.1703 0.1044 0.078 0.09 0.0646 0.0456 28.87%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 30/03/18 30/12/16 31/12/15 -
Price 0.88 1.78 1.42 1.48 2.90 1.51 4.32 -
P/RPS 10.54 9.95 9.98 10.91 24.60 10.84 20.87 -9.97%
P/EPS 19.68 21.12 20.15 22.28 46.04 20.57 44.08 -11.66%
EY 5.08 4.74 4.96 4.49 2.17 4.86 2.27 13.19%
DY 0.57 0.28 0.70 0.45 0.23 0.66 0.23 14.98%
P/NAPS 3.80 5.15 6.23 8.81 15.38 7.42 15.05 -19.07%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 CAGR
Date 29/08/22 23/08/21 27/08/20 29/08/19 30/05/18 27/02/17 29/02/16 -
Price 0.715 1.85 1.46 1.36 0.765 1.62 2.17 -
P/RPS 8.56 10.34 10.26 10.03 6.49 11.63 10.48 -3.06%
P/EPS 15.99 21.95 20.72 20.47 12.14 22.06 22.14 -4.88%
EY 6.25 4.56 4.83 4.88 8.23 4.53 4.52 5.11%
DY 0.70 0.27 0.68 0.49 0.87 0.62 0.46 6.67%
P/NAPS 3.09 5.35 6.40 8.10 4.06 7.96 7.56 -12.85%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment