[MYEG] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
21-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 105.31%
YoY- 25.53%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 232,958 774,276 552,220 358,099 173,224 651,182 486,176 -38.73%
PBT 156,654 488,277 337,673 217,129 105,378 404,391 329,175 -39.01%
Tax -566 -1,433 -882 -439 -39 -3,949 -3,599 -70.83%
NP 156,088 486,844 336,791 216,690 105,339 400,442 325,576 -38.71%
-
NP to SH 155,833 487,652 337,488 217,492 105,936 398,702 323,971 -38.58%
-
Tax Rate 0.36% 0.29% 0.26% 0.20% 0.04% 0.98% 1.09% -
Total Cost 76,870 287,432 215,429 141,409 67,885 250,740 160,600 -38.78%
-
Net Worth 2,362,434 2,243,416 2,105,188 2,039,881 1,916,054 1,971,258 1,916,553 14.94%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 145,882 18,551 18,693 - 109,944 19,366 -
Div Payout % - 29.92% 5.50% 8.60% - 27.58% 5.98% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 2,362,434 2,243,416 2,105,188 2,039,881 1,916,054 1,971,258 1,916,553 14.94%
NOSH 7,558,681 7,558,681 7,558,681 7,477,571 7,477,571 7,477,571 7,477,571 0.72%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 67.00% 62.88% 60.99% 60.51% 60.81% 61.49% 66.97% -
ROE 6.60% 21.74% 16.03% 10.66% 5.53% 20.23% 16.90% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 3.12 10.24 7.44 4.79 2.33 8.41 6.28 -37.24%
EPS 2.10 6.60 4.50 2.90 1.40 5.10 4.20 -36.97%
DPS 0.00 1.93 0.25 0.25 0.00 1.42 0.25 -
NAPS 0.3167 0.2968 0.2837 0.2728 0.2577 0.2546 0.2474 17.87%
Adjusted Per Share Value based on latest NOSH - 7,477,571
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 3.08 10.24 7.31 4.74 2.29 8.62 6.43 -38.75%
EPS 2.06 6.60 4.46 2.88 1.40 5.27 4.29 -38.65%
DPS 0.00 1.93 0.25 0.25 0.00 1.45 0.26 -
NAPS 0.3125 0.2968 0.2785 0.2699 0.2535 0.2608 0.2536 14.92%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.79 0.815 0.795 0.75 0.765 0.87 0.85 -
P/RPS 25.30 7.96 10.68 15.66 32.84 10.34 13.54 51.64%
P/EPS 37.82 12.63 17.48 25.79 53.69 16.89 20.33 51.20%
EY 2.64 7.92 5.72 3.88 1.86 5.92 4.92 -33.94%
DY 0.00 2.37 0.31 0.33 0.00 1.63 0.29 -
P/NAPS 2.49 2.75 2.80 2.75 2.97 3.42 3.44 -19.36%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 28/02/24 20/11/23 21/08/23 30/05/23 27/02/23 29/11/22 -
Price 1.04 0.79 0.805 0.79 0.79 0.72 0.88 -
P/RPS 33.30 7.71 10.82 16.50 33.91 8.56 14.02 77.92%
P/EPS 49.78 12.25 17.70 27.16 55.45 13.98 21.04 77.46%
EY 2.01 8.17 5.65 3.68 1.80 7.15 4.75 -43.60%
DY 0.00 2.44 0.31 0.32 0.00 1.97 0.28 -
P/NAPS 3.28 2.66 2.84 2.90 3.07 2.83 3.56 -5.30%

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