[MYEG] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -0.01%
YoY- 22.21%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 647,120 647,072 724,410 653,318 666,386 685,856 532,062 13.98%
PBT 349,326 342,892 320,751 315,320 315,440 308,348 268,279 19.29%
Tax -2,224 -2,120 -3,978 -2,349 -2,280 -2,460 -1,584 25.46%
NP 347,102 340,772 316,773 312,970 313,160 305,888 266,695 19.26%
-
NP to SH 346,526 338,508 316,008 313,909 313,938 305,140 268,157 18.69%
-
Tax Rate 0.64% 0.62% 1.24% 0.74% 0.72% 0.80% 0.59% -
Total Cost 300,018 306,300 407,637 340,348 353,226 379,968 265,367 8.55%
-
Net Worth 1,793,754 1,666,141 1,558,428 1,284,996 1,287,219 1,200,826 1,089,089 39.59%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 38,742 - 95,353 23,942 18,622 - 76,598 -36.59%
Div Payout % 11.18% - 30.17% 7.63% 5.93% - 28.56% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,793,754 1,666,141 1,558,428 1,284,996 1,287,219 1,200,826 1,089,089 39.59%
NOSH 7,590,619 7,590,619 7,590,619 7,380,619 3,771,929 3,771,929 3,771,929 59.59%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 53.64% 52.66% 43.73% 47.90% 46.99% 44.60% 50.12% -
ROE 19.32% 20.32% 20.28% 24.43% 24.39% 25.41% 24.62% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 8.35 8.52 9.72 9.10 17.89 18.41 15.28 -33.23%
EPS 4.60 4.40 4.20 4.40 8.40 8.00 7.70 -29.13%
DPS 0.50 0.00 1.28 0.33 0.50 0.00 2.20 -62.85%
NAPS 0.2315 0.2195 0.2092 0.1789 0.3456 0.3223 0.3128 -18.22%
Adjusted Per Share Value based on latest NOSH - 7,380,619
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 8.48 8.48 9.49 8.56 8.73 8.99 6.97 14.00%
EPS 4.54 4.44 4.14 4.11 4.11 4.00 3.51 18.76%
DPS 0.51 0.00 1.25 0.31 0.24 0.00 1.00 -36.24%
NAPS 0.2351 0.2184 0.2042 0.1684 0.1687 0.1574 0.1427 39.62%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.88 1.02 1.07 0.92 1.78 1.97 1.92 -
P/RPS 10.54 11.97 11.00 10.11 9.95 10.70 12.56 -11.06%
P/EPS 19.68 22.87 25.22 21.05 21.12 24.05 24.93 -14.62%
EY 5.08 4.37 3.96 4.75 4.74 4.16 4.01 17.12%
DY 0.57 0.00 1.20 0.36 0.28 0.00 1.15 -37.45%
P/NAPS 3.80 4.65 5.11 5.14 5.15 6.11 6.14 -27.44%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 25/02/22 29/11/21 23/08/21 31/05/21 03/03/21 -
Price 0.715 0.90 0.99 1.07 1.85 1.93 2.24 -
P/RPS 8.56 10.56 10.18 11.76 10.34 10.48 14.66 -30.20%
P/EPS 15.99 20.18 23.34 24.48 21.95 23.57 29.08 -32.95%
EY 6.25 4.96 4.28 4.08 4.56 4.24 3.44 49.05%
DY 0.70 0.00 1.29 0.31 0.27 0.00 0.98 -20.14%
P/NAPS 3.09 4.10 4.73 5.98 5.35 5.99 7.16 -42.97%

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