[MYEG] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 2.77%
YoY- -65.82%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 CAGR
Revenue 714,777 619,178 484,911 495,438 423,908 324,757 208,265 20.88%
PBT 337,694 303,160 252,775 81,511 228,573 171,880 100,841 20.43%
Tax -3,950 -1,450 -2,472 -4,677 -1,527 -489 -456 39.38%
NP 333,744 301,710 250,303 76,834 227,046 171,391 100,385 20.29%
-
NP to SH 332,302 303,226 251,609 77,409 229,856 172,190 100,831 20.13%
-
Tax Rate 1.17% 0.48% 0.98% 5.74% 0.67% 0.28% 0.45% -
Total Cost 381,033 317,468 234,608 418,604 196,862 153,366 107,880 21.42%
-
Net Worth 1,793,754 1,287,219 789,250 589,696 680,149 0 0 -
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 CAGR
Div 96,100 68,501 87,170 17,550 61,307 43,603 22,971 24.62%
Div Payout % 28.92% 22.59% 34.65% 22.67% 26.67% 25.32% 22.78% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 CAGR
Net Worth 1,793,754 1,287,219 789,250 589,696 680,149 0 0 -
NOSH 7,590,619 3,771,929 3,606,306 3,606,306 3,606,306 3,606,306 1,212,640 32.59%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 CAGR
NP Margin 46.69% 48.73% 51.62% 15.51% 53.56% 52.78% 48.20% -
ROE 18.53% 23.56% 31.88% 13.13% 33.79% 0.00% 0.00% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 CAGR
RPS 9.22 16.62 14.01 14.11 11.75 13.53 17.17 -9.12%
EPS 4.29 8.14 7.27 2.21 6.37 7.17 8.31 -9.66%
DPS 1.24 1.84 2.50 0.50 1.70 1.80 1.89 -6.27%
NAPS 0.2315 0.3456 0.2281 0.168 0.1886 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,606,306
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 CAGR
RPS 9.37 8.12 6.36 6.49 5.56 4.26 2.73 20.88%
EPS 4.36 3.97 3.30 1.01 3.01 2.26 1.32 20.17%
DPS 1.26 0.90 1.14 0.23 0.80 0.57 0.30 24.69%
NAPS 0.2351 0.1687 0.1034 0.0773 0.0891 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 30/03/18 30/12/16 31/12/15 -
Price 0.88 1.78 1.42 1.48 2.90 1.51 4.32 -
P/RPS 9.54 10.71 10.13 10.49 24.67 11.16 25.15 -13.85%
P/EPS 20.52 21.86 19.53 67.11 45.50 21.05 51.95 -13.31%
EY 4.87 4.57 5.12 1.49 2.20 4.75 1.92 15.39%
DY 1.41 1.03 1.76 0.34 0.59 1.19 0.44 19.61%
P/NAPS 3.80 5.15 6.23 8.81 15.38 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 CAGR
Date 29/08/22 23/08/21 27/08/20 29/08/19 30/05/18 27/02/17 29/02/16 -
Price 0.715 1.85 1.46 1.36 0.765 1.62 2.17 -
P/RPS 7.75 11.13 10.42 9.64 6.51 11.98 12.64 -7.24%
P/EPS 16.67 22.72 20.08 61.67 12.00 22.59 26.10 -6.66%
EY 6.00 4.40 4.98 1.62 8.33 4.43 3.83 7.14%
DY 1.73 0.99 1.71 0.37 2.22 1.11 0.87 11.15%
P/NAPS 3.09 5.35 6.40 8.10 4.06 0.00 0.00 -

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