[MYEG] YoY Cumulative 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- 49.99%
YoY- 22.21%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 31/03/17 CAGR
Revenue 552,220 486,176 489,989 382,173 476,246 426,237 266,484 11.85%
PBT 337,673 329,175 236,490 193,669 238,603 225,135 142,055 14.23%
Tax -882 -3,599 -1,762 -2,024 -3,912 -1,300 -727 3.01%
NP 336,791 325,576 234,728 191,645 234,691 223,835 141,328 14.28%
-
NP to SH 337,488 323,971 235,432 192,643 235,309 226,492 142,035 14.23%
-
Tax Rate 0.26% 1.09% 0.75% 1.05% 1.64% 0.58% 0.51% -
Total Cost 215,429 160,600 255,261 190,528 241,555 202,402 125,156 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 18,551 19,366 17,956 17,309 17,421 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 16.03% 16.90% 18.32% 22.49% 36.56% 34.15% 27.74% -
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 7.44 6.28 6.82 11.04 13.67 11.88 7.39 0.10%
EPS 4.50 4.20 3.30 5.50 6.70 6.30 3.90 2.22%
DPS 0.25 0.25 0.25 0.50 0.50 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 7.24 6.37 6.42 5.01 6.24 5.59 3.49 11.87%
EPS 4.42 4.25 3.09 2.52 3.08 2.97 1.86 14.23%
DPS 0.24 0.25 0.24 0.23 0.23 0.89 0.00 -
NAPS 0.2759 0.2512 0.1684 0.1122 0.0843 0.0869 0.0671 24.28%
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 10.68 13.54 13.49 11.87 10.24 8.13 25.04 -12.27%
P/EPS 17.48 20.33 28.07 23.54 20.73 15.29 46.97 -14.09%
EY 5.72 4.92 3.56 4.25 4.82 6.54 2.13 16.40%
DY 0.31 0.29 0.27 0.38 0.36 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 10.82 14.02 15.69 13.77 8.63 12.55 29.77 -14.41%
P/EPS 17.70 21.04 32.64 27.31 17.47 23.61 55.86 -16.19%
EY 5.65 4.75 3.06 3.66 5.72 4.24 1.79 19.33%
DY 0.31 0.28 0.23 0.33 0.42 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