[MYEG] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 29.44%
YoY- 419.29%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 382,173 246,077 121,741 595,938 476,246 357,104 237,971 37.01%
PBT 193,669 122,839 58,822 308,097 238,603 178,161 121,162 36.59%
Tax -2,024 -1,274 -380 -4,783 -3,912 -3,552 -4,838 -43.97%
NP 191,645 121,565 58,442 303,314 234,691 174,609 116,324 39.36%
-
NP to SH 192,643 121,900 58,842 304,592 235,309 174,883 116,684 39.56%
-
Tax Rate 1.05% 1.04% 0.65% 1.55% 1.64% 1.99% 3.99% -
Total Cost 190,528 124,512 63,299 292,624 241,555 182,495 121,647 34.75%
-
Net Worth 856,454 789,250 734,241 692,057 643,557 589,696 597,418 27.05%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 17,309 17,300 - 87,336 17,421 17,550 17,550 -0.91%
Div Payout % 8.99% 14.19% - 28.67% 7.40% 10.04% 15.04% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 856,454 789,250 734,241 692,057 643,557 589,696 597,418 27.05%
NOSH 3,606,305 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 -0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 50.15% 49.40% 48.01% 50.90% 49.28% 48.90% 48.88% -
ROE 22.49% 15.45% 8.01% 44.01% 36.56% 29.66% 19.53% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 11.04 7.11 3.52 17.06 13.67 10.17 6.78 38.28%
EPS 5.50 3.50 1.70 8.70 6.70 5.00 3.30 40.44%
DPS 0.50 0.50 0.00 2.50 0.50 0.50 0.50 0.00%
NAPS 0.2474 0.2281 0.212 0.1981 0.1847 0.168 0.1702 28.23%
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 5.01 3.23 1.60 7.81 6.24 4.68 3.12 37.00%
EPS 2.52 1.60 0.77 3.99 3.08 2.29 1.53 39.34%
DPS 0.23 0.23 0.00 1.14 0.23 0.23 0.23 0.00%
NAPS 0.1122 0.1034 0.0962 0.0907 0.0843 0.0773 0.0783 27.01%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.31 1.42 0.96 1.10 1.40 1.48 1.41 -
P/RPS 11.87 19.97 27.31 6.45 10.24 14.55 20.80 -31.12%
P/EPS 23.54 40.31 56.51 12.62 20.73 29.71 42.42 -32.39%
EY 4.25 2.48 1.77 7.93 4.82 3.37 2.36 47.86%
DY 0.38 0.35 0.00 2.27 0.36 0.34 0.35 5.61%
P/NAPS 5.30 6.23 4.53 5.55 7.58 8.81 8.28 -25.66%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 27/08/20 29/06/20 27/02/20 28/11/19 29/08/19 30/05/19 -
Price 1.52 1.46 1.40 1.12 1.18 1.36 1.43 -
P/RPS 13.77 20.53 39.83 6.57 8.63 13.37 21.09 -24.68%
P/EPS 27.31 41.44 82.40 12.85 17.47 27.30 43.02 -26.07%
EY 3.66 2.41 1.21 7.78 5.72 3.66 2.32 35.40%
DY 0.33 0.34 0.00 2.23 0.42 0.37 0.35 -3.83%
P/NAPS 6.14 6.40 6.60 5.65 6.39 8.10 8.40 -18.80%

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