[MYEG] YoY TTM 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- 2.55%
YoY- 18.72%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 31/03/17 CAGR
Revenue 717,226 720,597 639,878 501,865 476,246 426,237 353,855 11.47%
PBT 412,889 413,436 311,100 263,163 238,603 225,135 192,949 12.40%
Tax -1,232 -5,815 -1,322 -2,895 -3,897 -1,301 -671 9.79%
NP 411,657 407,621 309,778 260,268 234,706 223,834 192,278 12.41%
-
NP to SH 412,219 404,547 310,946 261,926 235,309 226,492 192,984 12.37%
-
Tax Rate 0.30% 1.41% 0.42% 1.10% 1.63% 0.58% 0.35% -
Total Cost 305,569 312,976 330,100 241,597 241,540 202,403 161,577 10.29%
-
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 109,282 96,100 68,501 87,170 17,550 68,276 43,603 15.17%
Div Payout % 26.51% 23.76% 22.03% 33.28% 7.46% 30.15% 22.59% -
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 57.40% 56.57% 48.41% 51.86% 49.28% 52.51% 54.34% -
ROE 19.58% 21.11% 24.20% 30.58% 36.56% 34.15% 37.69% -
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 9.67 9.30 8.91 14.50 13.67 11.88 9.81 -0.22%
EPS 5.56 5.22 4.33 7.57 6.75 6.31 5.35 0.59%
DPS 1.47 1.24 0.95 2.50 0.50 1.90 1.21 3.03%
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 9.40 9.44 8.39 6.58 6.24 5.59 4.64 11.46%
EPS 5.40 5.30 4.08 3.43 3.08 2.97 2.53 12.36%
DPS 1.43 1.26 0.90 1.14 0.23 0.89 0.57 15.19%
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 8.23 9.14 10.33 9.04 10.24 8.13 18.85 -11.96%
P/EPS 14.31 16.28 21.25 17.31 20.73 15.29 34.57 -12.68%
EY 6.99 6.14 4.71 5.78 4.82 6.54 2.89 14.54%
DY 1.85 1.46 1.04 1.91 0.36 1.97 0.65 17.44%
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 8.33 9.46 12.01 10.48 8.63 12.55 22.42 -14.12%
P/EPS 14.49 16.85 24.72 20.09 17.47 23.61 41.11 -14.81%
EY 6.90 5.93 4.05 4.98 5.72 4.24 2.43 17.40%
DY 1.83 1.41 0.89 1.64 0.42 1.28 0.55 20.30%
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