[MYEG] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -7.7%
YoY- 26.17%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 736,293 716,198 692,896 651,182 648,234 647,120 647,072 8.98%
PBT 450,230 434,258 421,512 404,391 438,900 349,326 342,892 19.88%
Tax -1,176 -878 -156 -3,949 -4,798 -2,224 -2,120 -32.46%
NP 449,054 433,380 421,356 400,442 434,101 347,102 340,772 20.17%
-
NP to SH 449,984 434,984 423,744 398,702 431,961 346,526 338,508 20.87%
-
Tax Rate 0.26% 0.20% 0.04% 0.98% 1.09% 0.64% 0.62% -
Total Cost 287,238 282,818 271,540 250,740 214,133 300,018 306,300 -4.18%
-
Net Worth 2,105,188 2,039,881 1,916,054 1,971,258 1,916,553 1,793,754 1,666,141 16.85%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 24,734 37,387 - 109,944 25,822 38,742 - -
Div Payout % 5.50% 8.60% - 27.58% 5.98% 11.18% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,105,188 2,039,881 1,916,054 1,971,258 1,916,553 1,793,754 1,666,141 16.85%
NOSH 7,558,681 7,477,571 7,477,571 7,477,571 7,477,571 7,590,619 7,590,619 -0.28%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 60.99% 60.51% 60.81% 61.49% 66.97% 53.64% 52.66% -
ROE 21.37% 21.32% 22.12% 20.23% 22.54% 19.32% 20.32% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 9.92 9.58 9.32 8.41 8.37 8.35 8.52 10.66%
EPS 6.00 5.80 5.60 5.10 5.60 4.60 4.40 22.94%
DPS 0.33 0.50 0.00 1.42 0.33 0.50 0.00 -
NAPS 0.2837 0.2728 0.2577 0.2546 0.2474 0.2315 0.2195 18.63%
Adjusted Per Share Value based on latest NOSH - 7,477,571
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 9.65 9.39 9.08 8.53 8.50 8.48 8.48 8.99%
EPS 5.90 5.70 5.55 5.23 5.66 4.54 4.44 20.84%
DPS 0.32 0.49 0.00 1.44 0.34 0.51 0.00 -
NAPS 0.2759 0.2673 0.2511 0.2584 0.2512 0.2351 0.2184 16.84%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.795 0.75 0.765 0.87 0.85 0.88 1.02 -
P/RPS 8.01 7.83 8.21 10.34 10.16 10.54 11.97 -23.47%
P/EPS 13.11 12.89 13.42 16.89 15.24 19.68 22.87 -30.96%
EY 7.63 7.76 7.45 5.92 6.56 5.08 4.37 44.94%
DY 0.42 0.67 0.00 1.63 0.39 0.57 0.00 -
P/NAPS 2.80 2.75 2.97 3.42 3.44 3.80 4.65 -28.67%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 20/11/23 21/08/23 30/05/23 27/02/23 29/11/22 29/08/22 30/05/22 -
Price 0.805 0.79 0.79 0.72 0.88 0.715 0.90 -
P/RPS 8.11 8.25 8.48 8.56 10.52 8.56 10.56 -16.12%
P/EPS 13.27 13.58 13.86 13.98 15.78 15.99 20.18 -24.36%
EY 7.53 7.36 7.21 7.15 6.34 6.25 4.96 32.05%
DY 0.41 0.63 0.00 1.97 0.38 0.70 0.00 -
P/NAPS 2.84 2.90 3.07 2.83 3.56 3.09 4.10 -21.69%

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