[MYEG] YoY TTM 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- 4.52%
YoY- 224.26%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 30/06/14 CAGR
Revenue 651,182 724,410 532,062 479,705 281,728 141,518 109,872 23.25%
PBT 404,391 320,751 268,279 248,961 143,226 68,213 50,711 27.63%
Tax -3,949 -3,978 -1,584 -3,755 -707 -166 -597 24.85%
NP 400,442 316,773 266,695 245,206 142,519 68,047 50,114 27.66%
-
NP to SH 398,702 316,008 268,157 245,936 142,872 68,145 50,114 27.59%
-
Tax Rate 0.98% 1.24% 0.59% 1.51% 0.49% 0.24% 1.18% -
Total Cost 250,740 407,637 265,367 234,499 139,209 73,471 59,758 18.35%
-
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 109,959 86,040 76,490 87,420 37,662 19,842 14,826 26.54%
Div Payout % 27.58% 27.23% 28.52% 35.55% 26.36% 29.12% 29.59% -
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 61.49% 43.73% 50.12% 51.12% 50.59% 48.08% 45.61% -
ROE 20.23% 20.28% 24.62% 35.54% 52.95% 49.54% 28.17% -
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 8.41 9.72 15.28 13.73 11.59 11.72 18.50 -8.84%
EPS 5.15 4.24 7.70 7.04 5.88 5.64 8.44 -5.63%
DPS 1.42 1.15 2.20 2.50 1.55 1.64 2.50 -6.43%
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 8.53 9.49 6.97 6.29 3.69 1.85 1.44 23.25%
EPS 5.23 4.14 3.51 3.22 1.87 0.89 0.66 27.53%
DPS 1.44 1.13 1.00 1.15 0.49 0.26 0.19 26.87%
NAPS 0.2584 0.2042 0.1427 0.0907 0.0354 0.018 0.0233 32.67%
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 10.34 11.00 12.56 8.01 17.00 23.72 16.43 -5.29%
P/EPS 16.89 25.22 24.93 15.63 33.52 49.27 36.03 -8.51%
EY 5.92 3.96 4.01 6.40 2.98 2.03 2.78 9.28%
DY 1.63 1.08 1.15 2.27 0.79 0.59 0.82 8.40%
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 8.56 10.18 14.66 8.16 17.86 22.19 15.13 -6.47%
P/EPS 13.98 23.34 29.08 15.91 35.22 46.08 33.18 -9.65%
EY 7.15 4.28 3.44 6.29 2.84 2.17 3.01 10.70%
DY 1.97 1.17 0.98 2.23 0.75 0.63 0.89 9.78%
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