[MYEG] QoQ Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
21-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 2.65%
YoY- 25.53%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 931,832 774,276 736,293 716,198 692,896 651,182 648,234 27.34%
PBT 626,616 488,277 450,230 434,258 421,512 404,391 438,900 26.76%
Tax -2,264 -1,433 -1,176 -878 -156 -3,949 -4,798 -39.36%
NP 624,352 486,844 449,054 433,380 421,356 400,442 434,101 27.38%
-
NP to SH 623,332 487,652 449,984 434,984 423,744 398,702 431,961 27.66%
-
Tax Rate 0.36% 0.29% 0.26% 0.20% 0.04% 0.98% 1.09% -
Total Cost 307,480 287,432 287,238 282,818 271,540 250,740 214,133 27.25%
-
Net Worth 2,362,434 2,243,416 2,105,188 2,039,881 1,916,054 1,971,258 1,916,553 14.94%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 145,882 24,734 37,387 - 109,944 25,822 -
Div Payout % - 29.92% 5.50% 8.60% - 27.58% 5.98% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 2,362,434 2,243,416 2,105,188 2,039,881 1,916,054 1,971,258 1,916,553 14.94%
NOSH 7,558,681 7,558,681 7,558,681 7,477,571 7,477,571 7,477,571 7,477,571 0.72%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 67.00% 62.88% 60.99% 60.51% 60.81% 61.49% 66.97% -
ROE 26.39% 21.74% 21.37% 21.32% 22.12% 20.23% 22.54% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 12.49 10.24 9.92 9.58 9.32 8.41 8.37 30.55%
EPS 8.40 6.60 6.00 5.80 5.60 5.10 5.60 31.00%
DPS 0.00 1.93 0.33 0.50 0.00 1.42 0.33 -
NAPS 0.3167 0.2968 0.2837 0.2728 0.2577 0.2546 0.2474 17.87%
Adjusted Per Share Value based on latest NOSH - 7,477,571
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 12.33 10.24 9.74 9.48 9.17 8.62 8.58 27.31%
EPS 8.25 6.60 5.95 5.75 5.61 5.27 5.71 27.77%
DPS 0.00 1.93 0.33 0.49 0.00 1.45 0.34 -
NAPS 0.3125 0.2968 0.2785 0.2699 0.2535 0.2608 0.2536 14.92%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.79 0.815 0.795 0.75 0.765 0.87 0.85 -
P/RPS 6.32 7.96 8.01 7.83 8.21 10.34 10.16 -27.10%
P/EPS 9.45 12.63 13.11 12.89 13.42 16.89 15.24 -27.26%
EY 10.58 7.92 7.63 7.76 7.45 5.92 6.56 37.48%
DY 0.00 2.37 0.42 0.67 0.00 1.63 0.39 -
P/NAPS 2.49 2.75 2.80 2.75 2.97 3.42 3.44 -19.36%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 28/02/24 20/11/23 21/08/23 30/05/23 27/02/23 29/11/22 -
Price 1.04 0.79 0.805 0.79 0.79 0.72 0.88 -
P/RPS 8.33 7.71 8.11 8.25 8.48 8.56 10.52 -14.39%
P/EPS 12.45 12.25 13.27 13.58 13.86 13.98 15.78 -14.60%
EY 8.03 8.17 7.53 7.36 7.21 7.15 6.34 17.04%
DY 0.00 2.44 0.41 0.63 0.00 1.97 0.38 -
P/NAPS 3.28 2.66 2.84 2.90 3.07 2.83 3.56 -5.30%

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