[MYEG] YoY Cumulative 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- 107.16%
YoY- -30.3%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 CAGR
Revenue 358,099 323,560 333,193 246,077 357,104 318,795 167,260 12.42%
PBT 217,129 174,663 157,720 122,839 178,161 169,150 87,578 14.99%
Tax -439 -1,112 -1,140 -1,274 -3,552 -825 -295 6.30%
NP 216,690 173,551 156,580 121,565 174,609 168,325 87,283 15.01%
-
NP to SH 217,492 173,263 156,969 121,900 174,883 170,379 88,133 14.91%
-
Tax Rate 0.20% 0.64% 0.72% 1.04% 1.99% 0.49% 0.34% -
Total Cost 141,409 150,009 176,613 124,512 182,495 150,470 79,977 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 18,693 19,371 9,311 17,300 17,550 18,031 12,003 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 10.66% 9.66% 12.19% 15.45% 29.66% 25.05% 18.04% -
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 4.79 4.18 8.95 7.11 10.17 8.84 6.97 -5.60%
EPS 2.90 2.30 4.20 3.50 5.00 4.70 3.70 -3.67%
DPS 0.25 0.25 0.25 0.50 0.50 0.50 0.50 -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 4.74 4.28 4.41 3.26 4.72 4.22 2.21 12.45%
EPS 2.88 2.29 2.08 1.61 2.31 2.25 1.17 14.86%
DPS 0.25 0.26 0.12 0.23 0.23 0.24 0.16 7.10%
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 15.66 21.07 19.90 19.97 14.55 32.81 21.67 -4.87%
P/EPS 25.79 39.35 42.24 40.31 29.71 61.38 41.13 -6.93%
EY 3.88 2.54 2.37 2.48 3.37 1.63 2.43 7.46%
DY 0.33 0.28 0.14 0.35 0.34 0.17 0.33 0.00%
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 16.50 17.12 20.68 20.53 13.37 8.65 23.25 -5.14%
P/EPS 27.16 31.98 43.90 41.44 27.30 16.19 44.13 -7.19%
EY 3.68 3.13 2.28 2.41 3.66 6.18 2.27 7.71%
DY 0.32 0.35 0.14 0.34 0.37 0.65 0.31 0.48%
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