[MYEG] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 5.36%
YoY- 0.06%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 666,386 685,856 532,062 509,564 492,154 486,964 595,938 7.74%
PBT 315,440 308,348 268,279 258,225 245,678 235,288 308,097 1.58%
Tax -2,280 -2,460 -1,584 -2,698 -2,548 -1,520 -4,783 -39.00%
NP 313,160 305,888 266,695 255,526 243,130 233,768 303,314 2.15%
-
NP to SH 313,938 305,140 268,157 256,857 243,800 235,368 304,592 2.03%
-
Tax Rate 0.72% 0.80% 0.59% 1.04% 1.04% 0.65% 1.55% -
Total Cost 353,226 379,968 265,367 254,037 249,024 253,196 292,624 13.38%
-
Net Worth 1,287,219 1,200,826 1,089,089 856,454 789,250 734,241 692,057 51.29%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 18,622 - 76,598 23,078 34,601 - 87,336 -64.34%
Div Payout % 5.93% - 28.56% 8.99% 14.19% - 28.67% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,287,219 1,200,826 1,089,089 856,454 789,250 734,241 692,057 51.29%
NOSH 3,771,929 3,771,929 3,771,929 3,606,305 3,606,306 3,606,306 3,606,306 3.04%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 46.99% 44.60% 50.12% 50.15% 49.40% 48.01% 50.90% -
ROE 24.39% 25.41% 24.62% 29.99% 30.89% 32.06% 44.01% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 17.89 18.41 15.28 14.72 14.22 14.06 17.06 3.22%
EPS 8.40 8.00 7.70 7.33 7.00 6.80 8.70 -2.31%
DPS 0.50 0.00 2.20 0.67 1.00 0.00 2.50 -65.83%
NAPS 0.3456 0.3223 0.3128 0.2474 0.2281 0.212 0.1981 44.96%
Adjusted Per Share Value based on latest NOSH - 3,606,305
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 8.73 8.99 6.97 6.68 6.45 6.38 7.81 7.71%
EPS 4.11 4.00 3.51 3.37 3.20 3.08 3.99 1.99%
DPS 0.24 0.00 1.00 0.30 0.45 0.00 1.14 -64.64%
NAPS 0.1687 0.1574 0.1427 0.1122 0.1034 0.0962 0.0907 51.29%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.78 1.97 1.92 1.31 1.42 0.96 1.10 -
P/RPS 9.95 10.70 12.56 8.90 9.98 6.83 6.45 33.54%
P/EPS 21.12 24.05 24.93 17.66 20.15 14.13 12.62 41.00%
EY 4.74 4.16 4.01 5.66 4.96 7.08 7.93 -29.06%
DY 0.28 0.00 1.15 0.51 0.70 0.00 2.27 -75.25%
P/NAPS 5.15 6.11 6.14 5.30 6.23 4.53 5.55 -4.86%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 23/08/21 31/05/21 03/03/21 24/11/20 27/08/20 29/06/20 27/02/20 -
Price 1.85 1.93 2.24 1.52 1.46 1.40 1.12 -
P/RPS 10.34 10.48 14.66 10.33 10.26 9.96 6.57 35.33%
P/EPS 21.95 23.57 29.08 20.49 20.72 20.60 12.85 42.94%
EY 4.56 4.24 3.44 4.88 4.83 4.85 7.78 -29.98%
DY 0.27 0.00 0.98 0.44 0.68 0.00 2.23 -75.55%
P/NAPS 5.35 5.99 7.16 6.14 6.40 6.60 5.65 -3.57%

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