[MYEG] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 8.37%
YoY- 22.31%
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 774,276 736,293 716,198 692,896 651,182 648,234 647,120 12.66%
PBT 488,277 450,230 434,258 421,512 404,391 438,900 349,326 24.93%
Tax -1,433 -1,176 -878 -156 -3,949 -4,798 -2,224 -25.33%
NP 486,844 449,054 433,380 421,356 400,442 434,101 347,102 25.22%
-
NP to SH 487,652 449,984 434,984 423,744 398,702 431,961 346,526 25.50%
-
Tax Rate 0.29% 0.26% 0.20% 0.04% 0.98% 1.09% 0.64% -
Total Cost 287,432 287,238 282,818 271,540 250,740 214,133 300,018 -2.80%
-
Net Worth 2,243,416 2,105,188 2,039,881 1,916,054 1,971,258 1,916,553 1,793,754 16.03%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 145,882 24,734 37,387 - 109,944 25,822 38,742 141.45%
Div Payout % 29.92% 5.50% 8.60% - 27.58% 5.98% 11.18% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,243,416 2,105,188 2,039,881 1,916,054 1,971,258 1,916,553 1,793,754 16.03%
NOSH 7,558,681 7,558,681 7,477,571 7,477,571 7,477,571 7,477,571 7,590,619 -0.27%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 62.88% 60.99% 60.51% 60.81% 61.49% 66.97% 53.64% -
ROE 21.74% 21.37% 21.32% 22.12% 20.23% 22.54% 19.32% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 10.24 9.92 9.58 9.32 8.41 8.37 8.35 14.52%
EPS 6.60 6.00 5.80 5.60 5.10 5.60 4.60 27.12%
DPS 1.93 0.33 0.50 0.00 1.42 0.33 0.50 145.46%
NAPS 0.2968 0.2837 0.2728 0.2577 0.2546 0.2474 0.2315 17.96%
Adjusted Per Share Value based on latest NOSH - 7,558,681
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 10.24 9.74 9.48 9.17 8.62 8.58 8.56 12.65%
EPS 6.60 5.95 5.75 5.61 5.27 5.71 4.58 27.49%
DPS 1.93 0.33 0.49 0.00 1.45 0.34 0.51 142.25%
NAPS 0.2968 0.2785 0.2699 0.2535 0.2608 0.2536 0.2373 16.03%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.815 0.795 0.75 0.765 0.87 0.85 0.88 -
P/RPS 7.96 8.01 7.83 8.21 10.34 10.16 10.54 -17.02%
P/EPS 12.63 13.11 12.89 13.42 16.89 15.24 19.68 -25.53%
EY 7.92 7.63 7.76 7.45 5.92 6.56 5.08 34.34%
DY 2.37 0.42 0.67 0.00 1.63 0.39 0.57 157.90%
P/NAPS 2.75 2.80 2.75 2.97 3.42 3.44 3.80 -19.34%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 20/11/23 21/08/23 30/05/23 27/02/23 29/11/22 29/08/22 -
Price 0.79 0.805 0.79 0.79 0.72 0.88 0.715 -
P/RPS 7.71 8.11 8.25 8.48 8.56 10.52 8.56 -6.71%
P/EPS 12.25 13.27 13.58 13.86 13.98 15.78 15.99 -16.23%
EY 8.17 7.53 7.36 7.21 7.15 6.34 6.25 19.49%
DY 2.44 0.41 0.63 0.00 1.97 0.38 0.70 129.37%
P/NAPS 2.66 2.84 2.90 3.07 2.83 3.56 3.09 -9.48%

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