[MYEG] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 0.67%
YoY- 17.84%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 CAGR
Revenue 774,276 651,182 724,410 532,062 595,938 281,728 141,518 22.10%
PBT 488,277 404,391 320,751 268,279 308,097 143,226 68,213 26.02%
Tax -1,433 -3,949 -3,978 -1,584 -4,783 -707 -166 28.82%
NP 486,844 400,442 316,773 266,695 303,314 142,519 68,047 26.01%
-
NP to SH 487,652 398,702 316,008 268,157 304,592 142,872 68,145 26.01%
-
Tax Rate 0.29% 0.98% 1.24% 0.59% 1.55% 0.49% 0.24% -
Total Cost 287,432 250,740 407,637 265,367 292,624 139,209 73,471 17.38%
-
Net Worth 2,243,416 1,971,258 1,558,428 1,089,089 692,057 264,487 136,166 38.99%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 CAGR
Div 145,882 109,944 95,353 76,598 87,336 42,889 22,714 24.42%
Div Payout % 29.92% 27.58% 30.17% 28.56% 28.67% 30.02% 33.33% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 CAGR
Net Worth 2,243,416 1,971,258 1,558,428 1,089,089 692,057 264,487 136,166 38.99%
NOSH 7,558,681 7,477,571 7,590,619 3,771,929 3,606,306 2,382,766 1,195,491 24.19%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 CAGR
NP Margin 62.88% 61.49% 43.73% 50.12% 50.90% 50.59% 48.08% -
ROE 21.74% 20.23% 20.28% 24.62% 44.01% 54.02% 50.05% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 CAGR
RPS 10.24 8.41 9.72 15.28 17.06 11.82 11.84 -1.69%
EPS 6.60 5.10 4.20 7.70 8.70 4.00 2.80 10.60%
DPS 1.93 1.42 1.28 2.20 2.50 1.80 1.90 0.18%
NAPS 0.2968 0.2546 0.2092 0.3128 0.1981 0.111 0.1139 11.91%
Adjusted Per Share Value based on latest NOSH - 7,590,619
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 CAGR
RPS 10.15 8.53 9.49 6.97 7.81 3.69 1.85 22.14%
EPS 6.39 5.23 4.14 3.51 3.99 1.87 0.89 26.06%
DPS 1.91 1.44 1.25 1.00 1.14 0.56 0.30 24.30%
NAPS 0.294 0.2584 0.2042 0.1427 0.0907 0.0347 0.0178 39.03%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 -
Price 0.815 0.87 1.07 1.92 1.10 1.97 2.78 -
P/RPS 7.96 10.34 11.00 12.56 6.45 16.66 23.48 -11.93%
P/EPS 12.63 16.89 25.22 24.93 12.62 32.85 48.77 -14.68%
EY 7.92 5.92 3.96 4.01 7.93 3.04 2.05 17.21%
DY 2.37 1.63 1.20 1.15 2.27 0.91 0.68 15.80%
P/NAPS 2.75 3.42 5.11 6.14 5.55 17.75 24.41 -22.63%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/16 30/06/15 CAGR
Date 28/02/24 27/02/23 25/02/22 03/03/21 27/02/20 29/08/16 28/08/15 -
Price 0.79 0.72 0.99 2.24 1.12 2.07 2.60 -
P/RPS 7.71 8.56 10.18 14.66 6.57 17.51 21.96 -11.57%
P/EPS 12.25 13.98 23.34 29.08 12.85 34.52 45.61 -14.31%
EY 8.17 7.15 4.28 3.44 7.78 2.90 2.19 16.73%
DY 2.44 1.97 1.29 0.98 2.23 0.87 0.73 15.23%
P/NAPS 2.66 2.83 4.73 7.16 5.65 18.65 22.83 -22.32%

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