[MYEG] QoQ TTM 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- 0.33%
YoY- 227.59%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 532,062 501,865 484,911 479,708 479,705 476,246 495,438 4.84%
PBT 268,279 263,163 252,775 245,757 248,961 238,603 81,511 120.46%
Tax -1,584 -2,895 -2,472 -310 -3,755 -3,897 -4,677 -51.25%
NP 266,695 260,268 250,303 245,447 245,206 234,706 76,834 128.38%
-
NP to SH 268,157 261,926 251,609 246,750 245,936 235,309 77,409 128.08%
-
Tax Rate 0.59% 1.10% 0.98% 0.13% 1.51% 1.63% 5.74% -
Total Cost 265,367 241,597 234,608 234,261 234,499 241,540 418,604 -26.10%
-
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 76,490 87,170 87,170 69,869 87,420 17,550 17,550 165.63%
Div Payout % 28.52% 33.28% 34.65% 28.32% 35.55% 7.46% 22.67% -
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% 51.86% 51.62% 51.17% 51.12% 49.28% 15.51% -
ROE 24.62% 30.58% 31.88% 33.61% 35.54% 36.56% 13.13% -
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 14.50 14.01 13.85 13.73 13.67 14.11 5.42%
EPS 7.70 7.57 7.27 7.12 7.04 6.75 2.21 128.95%
DPS 2.20 2.50 2.50 2.00 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 6.58 6.36 6.29 6.29 6.24 6.49 4.84%
EPS 3.51 3.43 3.30 3.23 3.22 3.08 1.01 128.56%
DPS 1.00 1.14 1.14 0.92 1.15 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 9.04 10.13 6.93 8.01 10.24 10.49 12.69%
P/EPS 24.93 17.31 19.53 13.47 15.63 20.73 67.11 -48.16%
EY 4.01 5.78 5.12 7.42 6.40 4.82 1.49 92.90%
DY 1.15 1.91 1.76 2.08 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 10.48 10.42 10.11 8.16 8.63 9.64 32.07%
P/EPS 29.08 20.09 20.08 19.65 15.91 17.47 61.67 -39.27%
EY 3.44 4.98 4.98 5.09 6.29 5.72 1.62 64.83%
DY 0.98 1.64 1.71 1.43 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