[MYEG] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
20-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 3.45%
YoY- 4.17%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 950,484 931,832 774,276 736,293 716,198 692,896 651,182 28.70%
PBT 645,466 626,616 488,277 450,230 434,258 421,512 404,391 36.61%
Tax -2,374 -2,264 -1,433 -1,176 -878 -156 -3,949 -28.79%
NP 643,092 624,352 486,844 449,054 433,380 421,356 400,442 37.17%
-
NP to SH 642,748 623,332 487,652 449,984 434,984 423,744 398,702 37.52%
-
Tax Rate 0.37% 0.36% 0.29% 0.26% 0.20% 0.04% 0.98% -
Total Cost 307,392 307,480 287,432 287,238 282,818 271,540 250,740 14.56%
-
Net Worth 2,527,995 2,362,434 2,243,416 2,105,188 2,039,881 1,916,054 1,971,258 18.05%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 37,297 - 145,882 24,734 37,387 - 109,944 -51.39%
Div Payout % 5.80% - 29.92% 5.50% 8.60% - 27.58% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 2,527,995 2,362,434 2,243,416 2,105,188 2,039,881 1,916,054 1,971,258 18.05%
NOSH 7,558,681 7,558,681 7,558,681 7,558,681 7,477,571 7,477,571 7,477,571 0.72%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 67.66% 67.00% 62.88% 60.99% 60.51% 60.81% 61.49% -
ROE 25.43% 26.39% 21.74% 21.37% 21.32% 22.12% 20.23% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 12.74 12.49 10.24 9.92 9.58 9.32 8.41 31.93%
EPS 8.60 8.40 6.60 6.00 5.80 5.60 5.10 41.71%
DPS 0.50 0.00 1.93 0.33 0.50 0.00 1.42 -50.16%
NAPS 0.3389 0.3167 0.2968 0.2837 0.2728 0.2577 0.2546 21.02%
Adjusted Per Share Value based on latest NOSH - 7,558,681
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 12.46 12.21 10.15 9.65 9.39 9.08 8.53 28.76%
EPS 8.42 8.17 6.39 5.90 5.70 5.55 5.23 37.40%
DPS 0.49 0.00 1.91 0.32 0.49 0.00 1.44 -51.29%
NAPS 0.3313 0.3096 0.294 0.2759 0.2673 0.2511 0.2584 18.03%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.02 0.79 0.815 0.795 0.75 0.765 0.87 -
P/RPS 8.00 6.32 7.96 8.01 7.83 8.21 10.34 -15.73%
P/EPS 11.84 9.45 12.63 13.11 12.89 13.42 16.89 -21.10%
EY 8.45 10.58 7.92 7.63 7.76 7.45 5.92 26.79%
DY 0.49 0.00 2.37 0.42 0.67 0.00 1.63 -55.15%
P/NAPS 3.01 2.49 2.75 2.80 2.75 2.97 3.42 -8.16%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 20/08/24 29/05/24 28/02/24 20/11/23 21/08/23 30/05/23 27/02/23 -
Price 0.905 1.04 0.79 0.805 0.79 0.79 0.72 -
P/RPS 7.10 8.33 7.71 8.11 8.25 8.48 8.56 -11.73%
P/EPS 10.50 12.45 12.25 13.27 13.58 13.86 13.98 -17.38%
EY 9.52 8.03 8.17 7.53 7.36 7.21 7.15 21.04%
DY 0.55 0.00 2.44 0.41 0.63 0.00 1.97 -57.31%
P/NAPS 2.67 3.28 2.66 2.84 2.90 3.07 2.83 -3.80%

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