[MYEG] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 107.16%
YoY- -30.3%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 171,464 532,062 382,173 246,077 121,741 595,938 476,246 -49.35%
PBT 77,087 268,279 193,669 122,839 58,822 308,097 238,603 -52.88%
Tax -615 -1,584 -2,024 -1,274 -380 -4,783 -3,912 -70.83%
NP 76,472 266,695 191,645 121,565 58,442 303,314 234,691 -52.61%
-
NP to SH 76,285 268,157 192,643 121,900 58,842 304,592 235,309 -52.77%
-
Tax Rate 0.80% 0.59% 1.05% 1.04% 0.65% 1.55% 1.64% -
Total Cost 94,992 265,367 190,528 124,512 63,299 292,624 241,555 -46.29%
-
Net Worth 1,200,826 1,089,089 856,454 789,250 734,241 692,057 643,557 51.50%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 76,598 17,309 17,300 - 87,336 17,421 -
Div Payout % - 28.56% 8.99% 14.19% - 28.67% 7.40% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,200,826 1,089,089 856,454 789,250 734,241 692,057 643,557 51.50%
NOSH 3,771,929 3,771,929 3,606,305 3,606,306 3,606,306 3,606,306 3,606,306 3.03%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 44.60% 50.12% 50.15% 49.40% 48.01% 50.90% 49.28% -
ROE 6.35% 24.62% 22.49% 15.45% 8.01% 44.01% 36.56% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 4.60 15.28 11.04 7.11 3.52 17.06 13.67 -51.58%
EPS 2.00 7.70 5.50 3.50 1.70 8.70 6.70 -55.30%
DPS 0.00 2.20 0.50 0.50 0.00 2.50 0.50 -
NAPS 0.3223 0.3128 0.2474 0.2281 0.212 0.1981 0.1847 44.89%
Adjusted Per Share Value based on latest NOSH - 3,606,306
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 2.25 6.97 5.01 3.23 1.60 7.81 6.24 -49.30%
EPS 1.00 3.51 2.52 1.60 0.77 3.99 3.08 -52.72%
DPS 0.00 1.00 0.23 0.23 0.00 1.14 0.23 -
NAPS 0.1574 0.1427 0.1122 0.1034 0.0962 0.0907 0.0843 51.57%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.97 1.92 1.31 1.42 0.96 1.10 1.40 -
P/RPS 42.81 12.56 11.87 19.97 27.31 6.45 10.24 159.28%
P/EPS 96.22 24.93 23.54 40.31 56.51 12.62 20.73 177.99%
EY 1.04 4.01 4.25 2.48 1.77 7.93 4.82 -63.99%
DY 0.00 1.15 0.38 0.35 0.00 2.27 0.36 -
P/NAPS 6.11 6.14 5.30 6.23 4.53 5.55 7.58 -13.37%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 03/03/21 24/11/20 27/08/20 29/06/20 27/02/20 28/11/19 -
Price 1.93 2.24 1.52 1.46 1.40 1.12 1.18 -
P/RPS 41.94 14.66 13.77 20.53 39.83 6.57 8.63 186.63%
P/EPS 94.26 29.08 27.31 41.44 82.40 12.85 17.47 207.31%
EY 1.06 3.44 3.66 2.41 1.21 7.78 5.72 -67.46%
DY 0.00 0.98 0.33 0.34 0.00 2.23 0.42 -
P/NAPS 5.99 7.16 6.14 6.40 6.60 5.65 6.39 -4.21%

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