[MYEG] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 14.66%
YoY- 18.12%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 CAGR
Revenue 165,006 234,421 149,889 119,692 87,370 45,060 35,369 19.84%
PBT 75,216 84,261 74,610 69,494 50,894 22,743 16,950 19.13%
Tax -350 -2,216 440 -871 57 186 -321 1.02%
NP 74,866 82,045 75,050 68,623 50,951 22,929 16,629 19.34%
-
NP to SH 74,731 80,576 75,514 69,283 50,950 22,948 16,629 19.31%
-
Tax Rate 0.47% 2.63% -0.59% 1.25% -0.11% -0.82% 1.89% -
Total Cost 90,140 152,376 74,839 51,069 36,419 22,131 18,740 20.27%
-
Net Worth 1,971,258 1,558,428 1,089,089 692,057 269,809 137,561 177,870 32.66%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 CAGR
Div 90,588 76,729 59,189 69,869 31,599 16,908 11,877 26.96%
Div Payout % 121.22% 95.23% 78.38% 100.85% 62.02% 73.68% 71.43% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,971,258 1,558,428 1,089,089 692,057 269,809 137,561 177,870 32.66%
NOSH 7,477,571 7,590,619 3,771,929 3,606,306 2,430,714 1,207,736 593,892 34.67%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 45.37% 35.00% 50.07% 57.33% 58.32% 50.89% 47.02% -
ROE 3.79% 5.17% 6.93% 10.01% 18.88% 16.68% 9.35% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.13 3.15 4.30 3.43 3.59 3.73 5.96 -11.38%
EPS 1.00 1.10 2.20 2.00 1.40 1.00 2.80 -11.39%
DPS 1.17 1.03 1.70 2.00 1.30 1.40 2.00 -6.10%
NAPS 0.2546 0.2092 0.3128 0.1981 0.111 0.1139 0.2995 -1.89%
Adjusted Per Share Value based on latest NOSH - 3,606,306
31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.18 3.10 1.98 1.58 1.16 0.60 0.47 19.75%
EPS 0.99 1.07 1.00 0.92 0.67 0.30 0.22 19.33%
DPS 1.20 1.02 0.78 0.92 0.42 0.22 0.16 26.71%
NAPS 0.2608 0.2062 0.1441 0.0916 0.0357 0.0182 0.0235 32.68%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 -
Price 0.87 1.07 1.92 1.10 1.97 2.78 3.04 -
P/RPS 40.82 34.00 44.60 32.11 54.81 74.51 51.05 -2.59%
P/EPS 90.14 98.92 88.53 55.47 93.98 146.31 108.57 -2.16%
EY 1.11 1.01 1.13 1.80 1.06 0.68 0.92 2.23%
DY 1.34 0.96 0.89 1.82 0.66 0.50 0.66 8.67%
P/NAPS 3.42 5.11 6.14 5.55 17.75 24.41 10.15 -12.00%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 CAGR
Date 27/02/23 25/02/22 03/03/21 27/02/20 29/08/16 28/08/15 25/08/14 -
Price 0.72 0.99 2.24 1.12 2.07 2.60 2.80 -
P/RPS 33.78 31.46 52.03 32.69 57.59 69.69 47.02 -3.81%
P/EPS 74.60 91.53 103.28 56.47 98.76 136.84 100.00 -3.38%
EY 1.34 1.09 0.97 1.77 1.01 0.73 1.00 3.49%
DY 1.63 1.04 0.76 1.79 0.63 0.54 0.71 10.25%
P/NAPS 2.83 4.73 7.16 5.65 18.65 22.83 9.35 -13.10%

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