[MYEG] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 104.74%
YoY- 10.38%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 173,224 651,182 486,176 323,560 161,768 724,410 489,989 -50.03%
PBT 105,378 404,391 329,175 174,663 85,723 320,751 236,490 -41.68%
Tax -39 -3,949 -3,599 -1,112 -530 -3,978 -1,762 -92.13%
NP 105,339 400,442 325,576 173,551 85,193 316,773 234,728 -41.41%
-
NP to SH 105,936 398,702 323,971 173,263 84,627 316,008 235,432 -41.30%
-
Tax Rate 0.04% 0.98% 1.09% 0.64% 0.62% 1.24% 0.75% -
Total Cost 67,885 250,740 160,600 150,009 76,575 407,637 255,261 -58.67%
-
Net Worth 1,916,054 1,971,258 1,916,553 1,793,754 1,666,141 1,558,428 1,284,996 30.54%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 109,944 19,366 19,371 - 95,353 17,956 -
Div Payout % - 27.58% 5.98% 11.18% - 30.17% 7.63% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 1,916,054 1,971,258 1,916,553 1,793,754 1,666,141 1,558,428 1,284,996 30.54%
NOSH 7,477,571 7,477,571 7,477,571 7,590,619 7,590,619 7,590,619 7,380,619 0.87%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 60.81% 61.49% 66.97% 53.64% 52.66% 43.73% 47.90% -
ROE 5.53% 20.23% 16.90% 9.66% 5.08% 20.28% 18.32% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 2.33 8.41 6.28 4.18 2.13 9.72 6.82 -51.16%
EPS 1.40 5.10 4.20 2.30 1.10 4.20 3.30 -43.56%
DPS 0.00 1.42 0.25 0.25 0.00 1.28 0.25 -
NAPS 0.2577 0.2546 0.2474 0.2315 0.2195 0.2092 0.1789 27.57%
Adjusted Per Share Value based on latest NOSH - 7,590,619
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 2.27 8.53 6.37 4.24 2.12 9.49 6.42 -50.02%
EPS 1.39 5.23 4.25 2.27 1.11 4.14 3.09 -41.31%
DPS 0.00 1.44 0.25 0.25 0.00 1.25 0.24 -
NAPS 0.2511 0.2584 0.2512 0.2351 0.2184 0.2042 0.1684 30.54%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.765 0.87 0.85 0.88 1.02 1.07 0.92 -
P/RPS 32.84 10.34 13.54 21.07 47.86 11.00 13.49 81.06%
P/EPS 53.69 16.89 20.33 39.35 91.49 25.22 28.07 54.14%
EY 1.86 5.92 4.92 2.54 1.09 3.96 3.56 -35.15%
DY 0.00 1.63 0.29 0.28 0.00 1.20 0.27 -
P/NAPS 2.97 3.42 3.44 3.80 4.65 5.11 5.14 -30.64%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 30/05/23 27/02/23 29/11/22 29/08/22 30/05/22 25/02/22 29/11/21 -
Price 0.79 0.72 0.88 0.715 0.90 0.99 1.07 -
P/RPS 33.91 8.56 14.02 17.12 42.23 10.18 15.69 67.24%
P/EPS 55.45 13.98 21.04 31.98 80.73 23.34 32.64 42.42%
EY 1.80 7.15 4.75 3.13 1.24 4.28 3.06 -29.81%
DY 0.00 1.97 0.28 0.35 0.00 1.29 0.23 -
P/NAPS 3.07 2.83 3.56 3.09 4.10 4.73 5.98 -35.91%

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