[MYEG] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -0.01%
YoY- 22.21%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 31/03/17 CAGR
Revenue 736,293 648,234 653,318 509,564 519,541 426,237 355,312 11.85%
PBT 450,230 438,900 315,320 258,225 260,294 225,135 189,406 14.23%
Tax -1,176 -4,798 -2,349 -2,698 -4,267 -1,300 -969 3.02%
NP 449,054 434,101 312,970 255,526 256,026 223,835 188,437 14.28%
-
NP to SH 449,984 431,961 313,909 256,857 256,700 226,492 189,380 14.23%
-
Tax Rate 0.26% 1.09% 0.74% 1.04% 1.64% 0.58% 0.51% -
Total Cost 287,238 214,133 340,348 254,037 263,514 202,402 166,874 8.70%
-
Net Worth 2,105,188 1,916,553 1,284,996 856,454 643,557 663,235 512,095 24.27%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 31/03/17 CAGR
Div 24,734 25,822 23,942 23,078 19,005 68,189 - -
Div Payout % 5.50% 5.98% 7.63% 8.99% 7.40% 30.11% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 31/03/17 CAGR
Net Worth 2,105,188 1,916,553 1,284,996 856,454 643,557 663,235 512,095 24.27%
NOSH 7,558,681 7,477,571 7,380,619 3,606,305 3,606,306 3,606,306 3,606,306 12.05%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 31/03/17 CAGR
NP Margin 60.99% 66.97% 47.90% 50.15% 49.28% 52.51% 53.03% -
ROE 21.37% 22.54% 24.43% 29.99% 39.89% 34.15% 36.98% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 31/03/17 CAGR
RPS 9.92 8.37 9.10 14.72 14.91 11.88 9.85 0.10%
EPS 6.00 5.60 4.40 7.33 7.31 6.30 5.20 2.22%
DPS 0.33 0.33 0.33 0.67 0.55 1.90 0.00 -
NAPS 0.2837 0.2474 0.1789 0.2474 0.1847 0.1848 0.142 11.22%
Adjusted Per Share Value based on latest NOSH - 7,380,619
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 31/03/17 CAGR
RPS 9.74 8.58 8.64 6.74 6.87 5.64 4.70 11.85%
EPS 5.95 5.71 4.15 3.40 3.40 3.00 2.51 14.19%
DPS 0.33 0.34 0.32 0.31 0.25 0.90 0.00 -
NAPS 0.2785 0.2536 0.17 0.1133 0.0851 0.0877 0.0677 24.29%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 29/06/18 31/03/17 -
Price 0.795 0.85 0.92 1.31 1.40 0.965 1.85 -
P/RPS 8.01 10.16 10.11 8.90 9.39 8.13 18.78 -12.27%
P/EPS 13.11 15.24 21.05 17.66 19.00 15.29 35.23 -14.09%
EY 7.63 6.56 4.75 5.66 5.26 6.54 2.84 16.40%
DY 0.42 0.39 0.36 0.51 0.39 1.97 0.00 -
P/NAPS 2.80 3.44 5.14 5.30 7.58 5.22 13.03 -21.05%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 31/03/17 CAGR
Date 20/11/23 29/11/22 29/11/21 24/11/20 28/11/19 30/08/18 30/05/17 -
Price 0.805 0.88 1.07 1.52 1.18 1.49 2.20 -
P/RPS 8.11 10.52 11.76 10.33 7.91 12.55 22.33 -14.42%
P/EPS 13.27 15.78 24.48 20.49 16.02 23.61 41.89 -16.20%
EY 7.53 6.34 4.08 4.88 6.24 4.24 2.39 19.29%
DY 0.41 0.38 0.31 0.44 0.46 1.28 0.00 -
P/NAPS 2.84 3.56 5.98 6.14 6.39 8.06 15.49 -22.95%

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