[MYEG] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -80.68%
YoY- -49.57%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 532,062 382,173 246,077 121,741 595,938 476,246 357,104 30.29%
PBT 268,279 193,669 122,839 58,822 308,097 238,603 178,161 31.21%
Tax -1,584 -2,024 -1,274 -380 -4,783 -3,912 -3,552 -41.48%
NP 266,695 191,645 121,565 58,442 303,314 234,691 174,609 32.45%
-
NP to SH 268,157 192,643 121,900 58,842 304,592 235,309 174,883 32.80%
-
Tax Rate 0.59% 1.05% 1.04% 0.65% 1.55% 1.64% 1.99% -
Total Cost 265,367 190,528 124,512 63,299 292,624 241,555 182,495 28.20%
-
Net Worth 1,089,089 856,454 789,250 734,241 692,057 643,557 589,696 50.25%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 76,598 17,309 17,300 - 87,336 17,421 17,550 165.88%
Div Payout % 28.56% 8.99% 14.19% - 28.67% 7.40% 10.04% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,089,089 856,454 789,250 734,241 692,057 643,557 589,696 50.25%
NOSH 3,771,929 3,606,305 3,606,306 3,606,306 3,606,306 3,606,306 3,606,306 3.02%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 50.12% 50.15% 49.40% 48.01% 50.90% 49.28% 48.90% -
ROE 24.62% 22.49% 15.45% 8.01% 44.01% 36.56% 29.66% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 15.28 11.04 7.11 3.52 17.06 13.67 10.17 31.01%
EPS 7.70 5.50 3.50 1.70 8.70 6.70 5.00 33.18%
DPS 2.20 0.50 0.50 0.00 2.50 0.50 0.50 167.31%
NAPS 0.3128 0.2474 0.2281 0.212 0.1981 0.1847 0.168 51.06%
Adjusted Per Share Value based on latest NOSH - 3,606,306
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 6.97 5.01 3.23 1.60 7.81 6.24 4.68 30.25%
EPS 3.51 2.52 1.60 0.77 3.99 3.08 2.29 32.76%
DPS 1.00 0.23 0.23 0.00 1.14 0.23 0.23 165.20%
NAPS 0.1427 0.1122 0.1034 0.0962 0.0907 0.0843 0.0773 50.20%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.92 1.31 1.42 0.96 1.10 1.40 1.48 -
P/RPS 12.56 11.87 19.97 27.31 6.45 10.24 14.55 -9.29%
P/EPS 24.93 23.54 40.31 56.51 12.62 20.73 29.71 -10.98%
EY 4.01 4.25 2.48 1.77 7.93 4.82 3.37 12.23%
DY 1.15 0.38 0.35 0.00 2.27 0.36 0.34 124.49%
P/NAPS 6.14 5.30 6.23 4.53 5.55 7.58 8.81 -21.30%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 03/03/21 24/11/20 27/08/20 29/06/20 27/02/20 28/11/19 29/08/19 -
Price 2.24 1.52 1.46 1.40 1.12 1.18 1.36 -
P/RPS 14.66 13.77 20.53 39.83 6.57 8.63 13.37 6.30%
P/EPS 29.08 27.31 41.44 82.40 12.85 17.47 27.30 4.28%
EY 3.44 3.66 2.41 1.21 7.78 5.72 3.66 -4.03%
DY 0.98 0.33 0.34 0.00 2.23 0.42 0.37 90.86%
P/NAPS 7.16 6.14 6.40 6.60 5.65 6.39 8.10 -7.86%

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