[MYEG] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 98.93%
YoY- -31.52%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 595,938 476,246 357,104 237,971 116,233 564,571 426,237 24.95%
PBT 308,097 238,603 178,161 121,162 59,136 128,485 225,135 23.19%
Tax -4,783 -3,912 -3,552 -4,838 -1,013 -2,407 -1,300 137.76%
NP 303,314 234,691 174,609 116,324 58,123 126,078 223,835 22.38%
-
NP to SH 304,592 235,309 174,883 116,684 58,656 129,017 226,492 21.77%
-
Tax Rate 1.55% 1.64% 1.99% 3.99% 1.71% 1.87% 0.58% -
Total Cost 292,624 241,555 182,495 121,647 58,110 438,493 202,402 27.77%
-
Net Worth 692,057 643,557 589,696 597,418 574,512 568,013 663,235 2.86%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 87,336 17,421 17,550 17,550 - 67,493 68,189 17.88%
Div Payout % 28.67% 7.40% 10.04% 15.04% - 52.31% 30.11% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 692,057 643,557 589,696 597,418 574,512 568,013 663,235 2.86%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 50.90% 49.28% 48.90% 48.88% 50.01% 22.33% 52.51% -
ROE 44.01% 36.56% 29.66% 19.53% 10.21% 22.71% 34.15% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 17.06 13.67 10.17 6.78 3.29 15.89 11.88 27.20%
EPS 8.70 6.70 5.00 3.30 1.70 3.60 6.30 23.93%
DPS 2.50 0.50 0.50 0.50 0.00 1.90 1.90 20.01%
NAPS 0.1981 0.1847 0.168 0.1702 0.1626 0.1599 0.1848 4.72%
Adjusted Per Share Value based on latest NOSH - 3,606,306
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 7.81 6.24 4.68 3.12 1.52 7.40 5.59 24.89%
EPS 3.99 3.08 2.29 1.53 0.77 1.69 2.97 21.68%
DPS 1.14 0.23 0.23 0.23 0.00 0.88 0.89 17.89%
NAPS 0.0907 0.0843 0.0773 0.0783 0.0753 0.0744 0.0869 2.88%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.10 1.40 1.48 1.41 0.975 1.75 0.965 -
P/RPS 6.45 10.24 14.55 20.80 29.64 11.01 8.13 -14.26%
P/EPS 12.62 20.73 29.71 42.42 58.73 48.18 15.29 -11.97%
EY 7.93 4.82 3.37 2.36 1.70 2.08 6.54 13.66%
DY 2.27 0.36 0.34 0.35 0.00 1.09 1.97 9.88%
P/NAPS 5.55 7.58 8.81 8.28 6.00 10.94 5.22 4.15%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 29/08/19 30/05/19 26/02/19 29/11/18 30/08/18 -
Price 1.12 1.18 1.36 1.43 1.03 1.05 1.49 -
P/RPS 6.57 8.63 13.37 21.09 31.31 6.61 12.55 -34.96%
P/EPS 12.85 17.47 27.30 43.02 62.04 28.91 23.61 -33.26%
EY 7.78 5.72 3.66 2.32 1.61 3.46 4.24 49.71%
DY 2.23 0.42 0.37 0.35 0.00 1.81 1.28 44.64%
P/NAPS 5.65 6.39 8.10 8.40 6.33 6.57 8.06 -21.03%

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