[MYEG] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 10.09%
YoY- 98.97%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 492,154 486,964 595,938 519,541 476,138 475,942 464,932 3.86%
PBT 245,678 235,288 308,097 260,294 237,548 242,324 236,544 2.56%
Tax -2,548 -1,520 -4,783 -4,267 -4,736 -9,676 -4,052 -26.62%
NP 243,130 233,768 303,314 256,026 232,812 232,648 232,492 3.03%
-
NP to SH 243,800 235,368 304,592 256,700 233,177 233,368 234,624 2.59%
-
Tax Rate 1.04% 0.65% 1.55% 1.64% 1.99% 3.99% 1.71% -
Total Cost 249,024 253,196 292,624 263,514 243,326 243,294 232,440 4.70%
-
Net Worth 789,250 734,241 692,057 643,557 589,696 597,418 574,512 23.60%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 34,601 - 87,336 19,005 23,400 35,100 - -
Div Payout % 14.19% - 28.67% 7.40% 10.04% 15.04% - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 789,250 734,241 692,057 643,557 589,696 597,418 574,512 23.60%
NOSH 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 49.40% 48.01% 50.90% 49.28% 48.90% 48.88% 50.01% -
ROE 30.89% 32.06% 44.01% 39.89% 39.54% 39.06% 40.84% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 14.22 14.06 17.06 14.91 13.56 13.56 13.16 5.30%
EPS 7.00 6.80 8.70 7.31 6.67 6.60 6.80 1.95%
DPS 1.00 0.00 2.50 0.55 0.67 1.00 0.00 -
NAPS 0.2281 0.212 0.1981 0.1847 0.168 0.1702 0.1626 25.34%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.45 6.38 7.81 6.81 6.24 6.24 6.09 3.90%
EPS 3.20 3.08 3.99 3.36 3.06 3.06 3.08 2.58%
DPS 0.45 0.00 1.14 0.25 0.31 0.46 0.00 -
NAPS 0.1034 0.0962 0.0907 0.0843 0.0773 0.0783 0.0753 23.56%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.42 0.96 1.10 1.40 1.48 1.41 0.975 -
P/RPS 9.98 6.83 6.45 9.39 10.91 10.40 7.41 21.97%
P/EPS 20.15 14.13 12.62 19.00 22.28 21.21 14.68 23.53%
EY 4.96 7.08 7.93 5.26 4.49 4.72 6.81 -19.06%
DY 0.70 0.00 2.27 0.39 0.45 0.71 0.00 -
P/NAPS 6.23 4.53 5.55 7.58 8.81 8.28 6.00 2.54%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 29/06/20 27/02/20 28/11/19 29/08/19 30/05/19 26/02/19 -
Price 1.46 1.40 1.12 1.18 1.36 1.43 1.03 -
P/RPS 10.26 9.96 6.57 7.91 10.03 10.55 7.83 19.76%
P/EPS 20.72 20.60 12.85 16.02 20.47 21.51 15.51 21.31%
EY 4.83 4.85 7.78 6.24 4.88 4.65 6.45 -17.55%
DY 0.68 0.00 2.23 0.46 0.49 0.70 0.00 -
P/NAPS 6.40 6.60 5.65 6.39 8.10 8.40 6.33 0.73%

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