[MYEG] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 6.5%
YoY- 15.74%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Revenue 834,010 662,638 714,714 581,785 479,708 483,747 411,602 11.95%
PBT 539,553 424,046 329,387 286,544 245,757 80,497 224,569 15.05%
Tax -1,960 -3,458 -3,893 -1,819 -310 -6,421 -1,590 3.40%
NP 537,593 420,588 325,494 284,725 245,447 74,076 222,979 15.11%
-
NP to SH 537,549 420,011 324,350 285,600 246,750 75,323 225,208 14.93%
-
Tax Rate 0.36% 0.82% 1.18% 0.63% 0.13% 7.98% 0.71% -
Total Cost 296,417 242,050 389,220 297,060 234,261 409,671 188,623 7.49%
-
Net Worth 2,362,434 1,916,054 1,666,141 1,200,826 734,241 597,418 665,363 22.46%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Div 145,679 109,959 86,040 76,490 69,869 67,795 61,307 14.84%
Div Payout % 27.10% 26.18% 26.53% 26.78% 28.32% 90.01% 27.22% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Net Worth 2,362,434 1,916,054 1,666,141 1,200,826 734,241 597,418 665,363 22.46%
NOSH 7,558,681 7,477,571 7,590,619 3,771,929 3,606,306 3,606,306 3,606,306 12.56%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
NP Margin 64.46% 63.47% 45.54% 48.94% 51.17% 15.31% 54.17% -
ROE 22.75% 21.92% 19.47% 23.78% 33.61% 12.61% 33.85% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
RPS 11.18 8.91 9.42 15.62 13.85 13.78 11.41 -0.32%
EPS 7.21 5.65 4.27 7.67 7.12 2.15 6.24 2.33%
DPS 1.93 1.48 1.13 2.05 2.00 1.93 1.70 2.05%
NAPS 0.3167 0.2577 0.2195 0.3223 0.212 0.1702 0.1845 9.02%
Adjusted Per Share Value based on latest NOSH - 3,771,929
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
RPS 10.93 8.68 9.37 7.62 6.29 6.34 5.39 11.97%
EPS 7.05 5.50 4.25 3.74 3.23 0.99 2.95 14.95%
DPS 1.91 1.44 1.13 1.00 0.92 0.89 0.80 14.93%
NAPS 0.3096 0.2511 0.2184 0.1574 0.0962 0.0783 0.0872 22.46%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 29/12/17 -
Price 0.79 0.765 1.02 1.97 0.96 1.41 2.23 -
P/RPS 7.07 8.58 10.83 12.62 6.93 10.23 19.54 -15.00%
P/EPS 10.96 13.54 23.87 25.70 13.47 65.71 35.71 -17.21%
EY 9.12 7.38 4.19 3.89 7.42 1.52 2.80 20.78%
DY 2.44 1.93 1.11 1.04 2.08 1.37 0.76 20.51%
P/NAPS 2.49 2.97 4.65 6.11 4.53 8.28 12.09 -22.33%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Date 29/05/24 30/05/23 30/05/22 31/05/21 29/06/20 30/05/19 27/02/18 -
Price 1.04 0.79 0.90 1.93 1.40 1.43 2.71 -
P/RPS 9.30 8.86 9.56 12.36 10.11 10.38 23.74 -13.92%
P/EPS 14.43 13.98 21.06 25.18 19.65 66.64 43.40 -16.14%
EY 6.93 7.15 4.75 3.97 5.09 1.50 2.30 19.29%
DY 1.86 1.87 1.26 1.06 1.43 1.35 0.63 18.90%
P/NAPS 3.28 3.07 4.10 5.99 6.60 8.40 14.69 -21.32%

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