[MYEG] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 5.77%
YoY- 27.95%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 CAGR
Revenue 184,875 161,792 161,729 124,336 119,133 111,530 88,664 11.97%
PBT 111,751 88,940 80,633 64,017 56,999 58,481 47,164 14.19%
Tax -400 -582 -525 -894 1,268 -369 -162 14.92%
NP 111,351 88,358 80,108 63,123 58,267 58,112 47,002 14.19%
-
NP to SH 111,556 88,636 80,684 63,058 58,199 58,550 47,621 13.99%
-
Tax Rate 0.36% 0.65% 0.65% 1.40% -2.22% 0.63% 0.34% -
Total Cost 73,524 73,434 81,621 61,213 60,866 53,418 41,662 9.13%
-
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 - - 12,003 7.05%
Div Payout % 16.76% 21.85% 11.54% 27.44% - - 25.21% -
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 60.23% 54.61% 49.53% 50.77% 48.91% 52.10% 53.01% -
ROE 5.47% 4.94% 6.27% 7.99% 9.87% 8.61% 9.75% -
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 2.47 2.09 4.34 3.59 3.39 3.09 3.69 -5.98%
EPS 1.50 1.20 2.20 1.80 1.70 1.60 2.00 -4.33%
DPS 0.25 0.25 0.25 0.50 0.00 0.00 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 - 3,771,929
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 CAGR
RPS 2.45 2.14 2.14 1.64 1.58 1.48 1.17 12.04%
EPS 1.48 1.17 1.07 0.83 0.77 0.77 0.63 14.04%
DPS 0.25 0.26 0.12 0.23 0.00 0.00 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 30.33 42.14 40.99 39.52 43.61 93.77 40.89 -4.49%
P/EPS 50.27 76.93 82.17 77.92 89.26 178.62 76.12 -6.18%
EY 1.99 1.30 1.22 1.28 1.12 0.56 1.31 6.64%
DY 0.33 0.28 0.14 0.35 0.00 0.00 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 31.95 34.24 42.61 40.63 40.07 24.74 43.86 -4.75%
P/EPS 52.95 62.50 85.40 80.11 82.02 47.12 81.67 -6.45%
EY 1.89 1.60 1.17 1.25 1.22 2.12 1.22 6.96%
DY 0.32 0.35 0.14 0.34 0.00 0.00 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