[MYEG] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 3.58%
YoY- 4.56%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 CAGR
Revenue 716,198 647,120 666,386 492,154 476,138 425,060 334,520 12.42%
PBT 434,258 349,326 315,440 245,678 237,548 225,533 175,156 14.99%
Tax -878 -2,224 -2,280 -2,548 -4,736 -1,100 -590 6.30%
NP 433,380 347,102 313,160 243,130 232,812 224,433 174,566 15.01%
-
NP to SH 434,984 346,526 313,938 243,800 233,177 227,172 176,266 14.91%
-
Tax Rate 0.20% 0.64% 0.72% 1.04% 1.99% 0.49% 0.34% -
Total Cost 282,818 300,018 353,226 249,024 243,326 200,626 159,954 9.16%
-
Net Worth 2,039,881 1,793,754 1,287,219 789,250 589,696 680,149 488,552 24.59%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 CAGR
Div 37,387 38,742 18,622 34,601 23,400 24,042 24,007 7.05%
Div Payout % 8.60% 11.18% 5.93% 14.19% 10.04% 10.58% 13.62% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 CAGR
Net Worth 2,039,881 1,793,754 1,287,219 789,250 589,696 680,149 488,552 24.59%
NOSH 7,477,571 7,590,619 3,771,929 3,606,306 3,606,306 3,606,306 3,606,306 11.87%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 CAGR
NP Margin 60.51% 53.64% 46.99% 49.40% 48.90% 52.80% 52.18% -
ROE 21.32% 19.32% 24.39% 30.89% 39.54% 33.40% 36.08% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 CAGR
RPS 9.58 8.35 17.89 14.22 13.56 11.79 13.93 -5.59%
EPS 5.80 4.60 8.40 7.00 6.67 6.27 7.40 -3.67%
DPS 0.50 0.50 0.50 1.00 0.67 0.67 1.00 -10.11%
NAPS 0.2728 0.2315 0.3456 0.2281 0.168 0.1886 0.2035 4.61%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 CAGR
RPS 9.48 8.56 8.82 6.51 6.30 5.62 4.43 12.41%
EPS 5.75 4.58 4.15 3.23 3.08 3.01 2.33 14.91%
DPS 0.49 0.51 0.25 0.46 0.31 0.32 0.32 6.77%
NAPS 0.2699 0.2373 0.1703 0.1044 0.078 0.09 0.0646 24.61%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 30/03/18 30/12/16 -
Price 0.75 0.88 1.78 1.42 1.48 2.90 1.51 -
P/RPS 7.83 10.54 9.95 9.98 10.91 24.60 10.84 -4.88%
P/EPS 12.89 19.68 21.12 20.15 22.28 46.04 20.57 -6.93%
EY 7.76 5.08 4.74 4.96 4.49 2.17 4.86 7.46%
DY 0.67 0.57 0.28 0.70 0.45 0.23 0.66 0.23%
P/NAPS 2.75 3.80 5.15 6.23 8.81 15.38 7.42 -14.16%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 CAGR
Date 21/08/23 29/08/22 23/08/21 27/08/20 29/08/19 30/05/18 27/02/17 -
Price 0.79 0.715 1.85 1.46 1.36 0.765 1.62 -
P/RPS 8.25 8.56 10.34 10.26 10.03 6.49 11.63 -5.14%
P/EPS 13.58 15.99 21.95 20.72 20.47 12.14 22.06 -7.19%
EY 7.36 6.25 4.56 4.83 4.88 8.23 4.53 7.75%
DY 0.63 0.70 0.27 0.68 0.49 0.87 0.62 0.24%
P/NAPS 2.90 3.09 5.35 6.40 8.10 4.06 7.96 -14.39%

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