[MYEG] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 13.79%
YoY- 29.64%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Revenue 931,832 692,896 647,072 685,856 486,964 475,942 414,530 13.83%
PBT 626,616 421,512 342,892 308,348 235,288 242,324 221,336 18.11%
Tax -2,264 -156 -2,120 -2,460 -1,520 -9,676 -910 15.69%
NP 624,352 421,356 340,772 305,888 233,768 232,648 220,426 18.11%
-
NP to SH 623,332 423,744 338,508 305,140 235,368 233,368 223,658 17.81%
-
Tax Rate 0.36% 0.04% 0.62% 0.80% 0.65% 3.99% 0.41% -
Total Cost 307,480 271,540 306,300 379,968 253,196 243,294 194,104 7.63%
-
Net Worth 2,362,434 1,916,054 1,666,141 1,200,826 734,241 597,418 665,363 22.46%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Div - - - - - 35,100 36,063 -
Div Payout % - - - - - 15.04% 16.12% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Net Worth 2,362,434 1,916,054 1,666,141 1,200,826 734,241 597,418 665,363 22.46%
NOSH 7,558,681 7,477,571 7,590,619 3,771,929 3,606,306 3,606,306 3,606,306 12.56%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
NP Margin 67.00% 60.81% 52.66% 44.60% 48.01% 48.88% 53.17% -
ROE 26.39% 22.12% 20.32% 25.41% 32.06% 39.06% 33.61% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
RPS 12.49 9.32 8.52 18.41 14.06 13.56 11.49 1.34%
EPS 8.40 5.60 4.40 8.00 6.80 6.60 6.20 4.97%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.3167 0.2577 0.2195 0.3223 0.212 0.1702 0.1845 9.02%
Adjusted Per Share Value based on latest NOSH - 3,771,929
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
RPS 12.21 9.08 8.48 8.99 6.38 6.24 5.43 13.83%
EPS 8.17 5.55 4.44 4.00 3.08 3.06 2.93 17.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.46 0.47 -
NAPS 0.3096 0.2511 0.2184 0.1574 0.0962 0.0783 0.0872 22.46%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 29/12/17 -
Price 0.79 0.765 1.02 1.97 0.96 1.41 2.23 -
P/RPS 6.32 8.21 11.97 10.70 6.83 10.40 19.40 -16.42%
P/EPS 9.45 13.42 22.87 24.05 14.13 21.21 35.96 -19.24%
EY 10.58 7.45 4.37 4.16 7.08 4.72 2.78 23.83%
DY 0.00 0.00 0.00 0.00 0.00 0.71 0.45 -
P/NAPS 2.49 2.97 4.65 6.11 4.53 8.28 12.09 -22.33%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Date 29/05/24 30/05/23 30/05/22 31/05/21 29/06/20 30/05/19 27/02/18 -
Price 1.04 0.79 0.90 1.93 1.40 1.43 2.71 -
P/RPS 8.33 8.48 10.56 10.48 9.96 10.55 23.58 -15.33%
P/EPS 12.45 13.86 20.18 23.57 20.60 21.51 43.70 -18.19%
EY 8.03 7.21 4.96 4.24 4.85 4.65 2.29 22.22%
DY 0.00 0.00 0.00 0.00 0.00 0.70 0.37 -
P/NAPS 3.28 3.07 4.10 5.99 6.60 8.40 14.69 -21.32%

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