[MYEG] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -2.75%
YoY- 10.91%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 31/03/17 CAGR
Revenue 194,121 162,616 156,796 136,096 119,142 107,442 99,224 10.86%
PBT 120,544 154,512 78,770 70,830 60,442 55,985 54,477 12.98%
Tax -443 -2,487 -622 -750 -327 -476 -432 0.38%
NP 120,101 152,025 78,148 70,080 60,115 55,509 54,045 13.06%
-
NP to SH 119,996 150,708 78,463 70,743 60,426 56,113 53,902 13.09%
-
Tax Rate 0.37% 1.61% 0.79% 1.06% 0.54% 0.85% 0.79% -
Total Cost 74,020 10,591 78,648 66,016 59,027 51,933 45,179 7.88%
-
Net Worth 2,105,188 1,916,553 1,284,996 856,454 643,557 663,235 512,095 24.27%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 31/03/17 CAGR
Div - - - - - 50,245 - -
Div Payout % - - - - - 89.54% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 31/03/17 CAGR
Net Worth 2,105,188 1,916,553 1,284,996 856,454 643,557 663,235 512,095 24.27%
NOSH 7,558,681 7,477,571 7,380,619 3,606,305 3,606,306 3,606,306 3,606,306 12.05%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 31/03/17 CAGR
NP Margin 61.87% 93.49% 49.84% 51.49% 50.46% 51.66% 54.47% -
ROE 5.70% 7.86% 6.11% 8.26% 9.39% 8.46% 10.53% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 31/03/17 CAGR
RPS 2.62 2.10 2.18 3.93 3.42 2.99 2.75 -0.74%
EPS 1.60 1.90 1.10 2.00 1.70 1.60 1.50 0.99%
DPS 0.00 0.00 0.00 0.00 0.00 1.40 0.00 -
NAPS 0.2837 0.2474 0.1789 0.2474 0.1847 0.1848 0.142 11.22%
Adjusted Per Share Value based on latest NOSH - 7,380,619
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 31/03/17 CAGR
RPS 2.54 2.13 2.05 1.78 1.56 1.41 1.30 10.84%
EPS 1.57 1.98 1.03 0.93 0.79 0.74 0.71 12.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.66 0.00 -
NAPS 0.2759 0.2512 0.1684 0.1122 0.0843 0.0869 0.0671 24.28%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 29/06/18 31/03/17 -
Price 0.795 0.85 0.92 1.31 1.40 0.965 1.85 -
P/RPS 30.39 40.49 42.14 33.32 40.94 32.23 67.24 -11.49%
P/EPS 49.16 43.69 84.22 64.11 80.73 61.72 123.77 -13.23%
EY 2.03 2.29 1.19 1.56 1.24 1.62 0.81 15.17%
DY 0.00 0.00 0.00 0.00 0.00 1.45 0.00 -
P/NAPS 2.80 3.44 5.14 5.30 7.58 5.22 13.03 -21.05%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 31/03/17 CAGR
Date 20/11/23 29/11/22 29/11/21 24/11/20 28/11/19 30/08/18 30/05/17 -
Price 0.805 0.88 1.07 1.52 1.18 1.49 2.20 -
P/RPS 30.77 41.92 49.02 38.66 34.51 49.77 79.96 -13.65%
P/EPS 49.78 45.23 97.95 74.38 68.04 95.30 147.19 -15.35%
EY 2.01 2.21 1.02 1.34 1.47 1.05 0.68 18.13%
DY 0.00 0.00 0.00 0.00 0.00 0.94 0.00 -
P/NAPS 2.84 3.56 5.98 6.14 6.39 8.06 15.49 -22.95%

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