[MYEG] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
03-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 6.74%
YoY- 8.99%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 CAGR
Revenue 222,056 165,006 234,421 149,889 119,692 87,370 45,060 20.61%
PBT 150,604 75,216 84,261 74,610 69,494 50,894 22,743 24.87%
Tax -551 -350 -2,216 440 -871 57 186 -
NP 150,053 74,866 82,045 75,050 68,623 50,951 22,929 24.70%
-
NP to SH 150,164 74,731 80,576 75,514 69,283 50,950 22,948 24.70%
-
Tax Rate 0.37% 0.47% 2.63% -0.59% 1.25% -0.11% -0.82% -
Total Cost 72,003 90,140 152,376 74,839 51,069 36,419 22,131 14.87%
-
Net Worth 2,243,416 1,971,258 1,558,428 1,089,089 692,057 269,809 137,561 38.82%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 CAGR
Div 126,985 90,588 76,729 59,189 69,869 31,599 16,908 26.73%
Div Payout % 84.56% 121.22% 95.23% 78.38% 100.85% 62.02% 73.68% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 CAGR
Net Worth 2,243,416 1,971,258 1,558,428 1,089,089 692,057 269,809 137,561 38.82%
NOSH 7,558,681 7,477,571 7,590,619 3,771,929 3,606,306 2,430,714 1,207,736 24.05%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 CAGR
NP Margin 67.57% 45.37% 35.00% 50.07% 57.33% 58.32% 50.89% -
ROE 6.69% 3.79% 5.17% 6.93% 10.01% 18.88% 16.68% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 CAGR
RPS 2.94 2.13 3.15 4.30 3.43 3.59 3.73 -2.75%
EPS 2.00 1.00 1.10 2.20 2.00 1.40 1.00 8.48%
DPS 1.68 1.17 1.03 1.70 2.00 1.30 1.40 2.16%
NAPS 0.2968 0.2546 0.2092 0.3128 0.1981 0.111 0.1139 11.91%
Adjusted Per Share Value based on latest NOSH - 3,771,929
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 CAGR
RPS 2.94 2.18 3.10 1.98 1.58 1.16 0.60 20.53%
EPS 2.00 0.99 1.07 1.00 0.92 0.67 0.30 24.97%
DPS 1.68 1.20 1.02 0.78 0.92 0.42 0.22 26.98%
NAPS 0.2968 0.2608 0.2062 0.1441 0.0916 0.0357 0.0182 38.82%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 -
Price 0.815 0.87 1.07 1.92 1.10 1.97 2.78 -
P/RPS 27.74 40.82 34.00 44.60 32.11 54.81 74.51 -10.96%
P/EPS 41.02 90.14 98.92 88.53 55.47 93.98 146.31 -13.88%
EY 2.44 1.11 1.01 1.13 1.80 1.06 0.68 16.20%
DY 2.06 1.34 0.96 0.89 1.82 0.66 0.50 18.10%
P/NAPS 2.75 3.42 5.11 6.14 5.55 17.75 24.41 -22.63%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 CAGR
Date 28/02/24 27/02/23 25/02/22 03/03/21 27/02/20 29/08/16 28/08/15 -
Price 0.79 0.72 0.99 2.24 1.12 2.07 2.60 -
P/RPS 26.89 33.78 31.46 52.03 32.69 57.59 69.69 -10.58%
P/EPS 39.77 74.60 91.53 103.28 56.47 98.76 136.84 -13.51%
EY 2.51 1.34 1.09 0.97 1.77 1.01 0.73 15.61%
DY 2.13 1.63 1.04 0.76 1.79 0.63 0.54 17.49%
P/NAPS 2.66 2.83 4.73 7.16 5.65 18.65 22.83 -22.32%

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