[MYEG] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -80.68%
YoY- -49.57%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 CAGR
Revenue 173,224 161,768 171,464 121,741 237,971 207,265 78,597 12.92%
PBT 105,378 85,723 77,087 58,822 121,162 110,668 40,414 15.88%
Tax -39 -530 -615 -380 -4,838 -455 -134 -17.29%
NP 105,339 85,193 76,472 58,442 116,324 110,213 40,280 15.93%
-
NP to SH 105,936 84,627 76,285 58,842 116,684 111,829 40,511 15.93%
-
Tax Rate 0.04% 0.62% 0.80% 0.65% 3.99% 0.41% 0.33% -
Total Cost 67,885 76,575 94,992 63,299 121,647 97,052 38,317 9.19%
-
Net Worth 1,916,054 1,666,141 1,200,826 734,241 597,418 665,363 428,940 25.88%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 CAGR
Div - - - - 17,550 18,031 - -
Div Payout % - - - - 15.04% 16.12% - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 CAGR
Net Worth 1,916,054 1,666,141 1,200,826 734,241 597,418 665,363 428,940 25.88%
NOSH 7,477,571 7,590,619 3,771,929 3,606,306 3,606,306 3,606,306 2,382,999 19.23%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 CAGR
NP Margin 60.81% 52.66% 44.60% 48.01% 48.88% 53.17% 51.25% -
ROE 5.53% 5.08% 6.35% 8.01% 19.53% 16.81% 9.44% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 CAGR
RPS 2.33 2.13 4.60 3.52 6.78 5.75 3.30 -5.21%
EPS 1.40 1.10 2.00 1.70 3.30 3.10 1.70 -2.94%
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.00 -
NAPS 0.2577 0.2195 0.3223 0.212 0.1702 0.1845 0.18 5.67%
Adjusted Per Share Value based on latest NOSH - 3,606,306
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 CAGR
RPS 2.27 2.12 2.25 1.60 3.12 2.72 1.03 12.92%
EPS 1.39 1.11 1.00 0.77 1.53 1.47 0.53 15.98%
DPS 0.00 0.00 0.00 0.00 0.23 0.24 0.00 -
NAPS 0.2511 0.2184 0.1574 0.0962 0.0783 0.0872 0.0562 25.89%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 29/12/17 30/09/16 -
Price 0.765 1.02 1.97 0.96 1.41 2.23 2.28 -
P/RPS 32.84 47.86 42.81 27.31 20.80 38.80 69.13 -10.81%
P/EPS 53.69 91.49 96.22 56.51 42.42 71.91 134.12 -13.13%
EY 1.86 1.09 1.04 1.77 2.36 1.39 0.75 14.99%
DY 0.00 0.00 0.00 0.00 0.35 0.22 0.00 -
P/NAPS 2.97 4.65 6.11 4.53 8.28 12.09 12.67 -19.99%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 CAGR
Date 30/05/23 30/05/22 31/05/21 29/06/20 30/05/19 27/02/18 29/11/16 -
Price 0.79 0.90 1.93 1.40 1.43 2.71 2.21 -
P/RPS 33.91 42.23 41.94 39.83 21.09 47.15 67.01 -9.94%
P/EPS 55.45 80.73 94.26 82.40 43.02 87.39 130.00 -12.28%
EY 1.80 1.24 1.06 1.21 2.32 1.14 0.77 13.95%
DY 0.00 0.00 0.00 0.00 0.35 0.18 0.00 -
P/NAPS 3.07 4.10 5.99 6.60 8.40 14.69 12.28 -19.20%

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