[MYEG] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -71.55%
YoY- 29.64%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Revenue 232,958 173,224 161,768 171,464 121,741 237,971 207,265 1.88%
PBT 156,654 105,378 85,723 77,087 58,822 121,162 110,668 5.71%
Tax -566 -39 -530 -615 -380 -4,838 -455 3.55%
NP 156,088 105,339 85,193 76,472 58,442 116,324 110,213 5.72%
-
NP to SH 155,833 105,936 84,627 76,285 58,842 116,684 111,829 5.45%
-
Tax Rate 0.36% 0.04% 0.62% 0.80% 0.65% 3.99% 0.41% -
Total Cost 76,870 67,885 76,575 94,992 63,299 121,647 97,052 -3.66%
-
Net Worth 2,362,434 1,916,054 1,666,141 1,200,826 734,241 597,418 665,363 22.46%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Div - - - - - 17,550 18,031 -
Div Payout % - - - - - 15.04% 16.12% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Net Worth 2,362,434 1,916,054 1,666,141 1,200,826 734,241 597,418 665,363 22.46%
NOSH 7,558,681 7,477,571 7,590,619 3,771,929 3,606,306 3,606,306 3,606,306 12.56%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
NP Margin 67.00% 60.81% 52.66% 44.60% 48.01% 48.88% 53.17% -
ROE 6.60% 5.53% 5.08% 6.35% 8.01% 19.53% 16.81% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
RPS 3.12 2.33 2.13 4.60 3.52 6.78 5.75 -9.31%
EPS 2.10 1.40 1.10 2.00 1.70 3.30 3.10 -6.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
NAPS 0.3167 0.2577 0.2195 0.3223 0.212 0.1702 0.1845 9.02%
Adjusted Per Share Value based on latest NOSH - 3,771,929
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
RPS 3.05 2.27 2.12 2.25 1.60 3.12 2.72 1.84%
EPS 2.04 1.39 1.11 1.00 0.77 1.53 1.47 5.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.23 0.24 -
NAPS 0.3096 0.2511 0.2184 0.1574 0.0962 0.0783 0.0872 22.46%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 29/12/17 -
Price 0.79 0.765 1.02 1.97 0.96 1.41 2.23 -
P/RPS 25.30 32.84 47.86 42.81 27.31 20.80 38.80 -6.61%
P/EPS 37.82 53.69 91.49 96.22 56.51 42.42 71.91 -9.76%
EY 2.64 1.86 1.09 1.04 1.77 2.36 1.39 10.80%
DY 0.00 0.00 0.00 0.00 0.00 0.35 0.22 -
P/NAPS 2.49 2.97 4.65 6.11 4.53 8.28 12.09 -22.33%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Date 29/05/24 30/05/23 30/05/22 31/05/21 29/06/20 30/05/19 27/02/18 -
Price 1.04 0.79 0.90 1.93 1.40 1.43 2.71 -
P/RPS 33.30 33.91 42.23 41.94 39.83 21.09 47.15 -5.41%
P/EPS 49.78 55.45 80.73 94.26 82.40 43.02 87.39 -8.60%
EY 2.01 1.80 1.24 1.06 1.21 2.32 1.14 9.49%
DY 0.00 0.00 0.00 0.00 0.00 0.35 0.18 -
P/NAPS 3.28 3.07 4.10 5.99 6.60 8.40 14.69 -21.32%

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