[MYEG] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 7.12%
YoY- 10.94%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 651,182 648,234 647,120 647,072 724,410 653,318 666,386 -1.52%
PBT 404,391 438,900 349,326 342,892 320,751 315,320 315,440 17.95%
Tax -3,949 -4,798 -2,224 -2,120 -3,978 -2,349 -2,280 44.07%
NP 400,442 434,101 347,102 340,772 316,773 312,970 313,160 17.75%
-
NP to SH 398,702 431,961 346,526 338,508 316,008 313,909 313,938 17.22%
-
Tax Rate 0.98% 1.09% 0.64% 0.62% 1.24% 0.74% 0.72% -
Total Cost 250,740 214,133 300,018 306,300 407,637 340,348 353,226 -20.37%
-
Net Worth 1,971,258 1,916,553 1,793,754 1,666,141 1,558,428 1,284,996 1,287,219 32.75%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 109,944 25,822 38,742 - 95,353 23,942 18,622 225.60%
Div Payout % 27.58% 5.98% 11.18% - 30.17% 7.63% 5.93% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,971,258 1,916,553 1,793,754 1,666,141 1,558,428 1,284,996 1,287,219 32.75%
NOSH 7,477,571 7,477,571 7,590,619 7,590,619 7,590,619 7,380,619 3,771,929 57.61%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 61.49% 66.97% 53.64% 52.66% 43.73% 47.90% 46.99% -
ROE 20.23% 22.54% 19.32% 20.32% 20.28% 24.43% 24.39% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.41 8.37 8.35 8.52 9.72 9.10 17.89 -39.45%
EPS 5.10 5.60 4.60 4.40 4.20 4.40 8.40 -28.23%
DPS 1.42 0.33 0.50 0.00 1.28 0.33 0.50 100.16%
NAPS 0.2546 0.2474 0.2315 0.2195 0.2092 0.1789 0.3456 -18.38%
Adjusted Per Share Value based on latest NOSH - 7,590,619
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.62 8.58 8.56 8.56 9.58 8.64 8.82 -1.51%
EPS 5.27 5.71 4.58 4.48 4.18 4.15 4.15 17.21%
DPS 1.45 0.34 0.51 0.00 1.26 0.32 0.25 221.78%
NAPS 0.2608 0.2536 0.2373 0.2204 0.2062 0.17 0.1703 32.75%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.87 0.85 0.88 1.02 1.07 0.92 1.78 -
P/RPS 10.34 10.16 10.54 11.97 11.00 10.11 9.95 2.58%
P/EPS 16.89 15.24 19.68 22.87 25.22 21.05 21.12 -13.80%
EY 5.92 6.56 5.08 4.37 3.96 4.75 4.74 15.92%
DY 1.63 0.39 0.57 0.00 1.20 0.36 0.28 222.57%
P/NAPS 3.42 3.44 3.80 4.65 5.11 5.14 5.15 -23.82%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 29/08/22 30/05/22 25/02/22 29/11/21 23/08/21 -
Price 0.72 0.88 0.715 0.90 0.99 1.07 1.85 -
P/RPS 8.56 10.52 8.56 10.56 10.18 11.76 10.34 -11.80%
P/EPS 13.98 15.78 15.99 20.18 23.34 24.48 21.95 -25.91%
EY 7.15 6.34 6.25 4.96 4.28 4.08 4.56 34.85%
DY 1.97 0.38 0.70 0.00 1.29 0.31 0.27 274.82%
P/NAPS 2.83 3.56 3.09 4.10 4.73 5.98 5.35 -34.51%

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