[MYEG] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
20-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 60.69%
YoY- 53.02%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 723,373 475,242 232,958 774,276 552,220 358,099 173,224 158.64%
PBT 520,755 322,733 156,654 488,277 337,673 217,129 105,378 189.28%
Tax -4,019 -1,187 -566 -1,433 -882 -439 -39 2079.56%
NP 516,736 321,546 156,088 486,844 336,791 216,690 105,339 187.86%
-
NP to SH 516,424 321,374 155,833 487,652 337,488 217,492 105,936 186.67%
-
Tax Rate 0.77% 0.37% 0.36% 0.29% 0.26% 0.20% 0.04% -
Total Cost 206,637 153,696 76,870 287,432 215,429 141,409 67,885 109.60%
-
Net Worth 2,632,120 2,527,995 2,362,434 2,243,416 2,105,188 2,039,881 1,916,054 23.50%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 18,651 18,648 - 145,882 18,551 18,693 - -
Div Payout % 3.61% 5.80% - 29.92% 5.50% 8.60% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 2,632,120 2,527,995 2,362,434 2,243,416 2,105,188 2,039,881 1,916,054 23.50%
NOSH 7,630,028 7,558,681 7,558,681 7,558,681 7,558,681 7,477,571 7,477,571 1.35%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 71.43% 67.66% 67.00% 62.88% 60.99% 60.51% 60.81% -
ROE 19.62% 12.71% 6.60% 21.74% 16.03% 10.66% 5.53% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 9.70 6.37 3.12 10.24 7.44 4.79 2.33 158.11%
EPS 6.90 4.30 2.10 6.60 4.50 2.90 1.40 188.77%
DPS 0.25 0.25 0.00 1.93 0.25 0.25 0.00 -
NAPS 0.3528 0.3389 0.3167 0.2968 0.2837 0.2728 0.2577 23.22%
Adjusted Per Share Value based on latest NOSH - 7,630,028
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 9.48 6.23 3.05 10.15 7.24 4.69 2.27 158.65%
EPS 6.77 4.21 2.04 6.39 4.42 2.85 1.39 186.50%
DPS 0.24 0.24 0.00 1.91 0.24 0.25 0.00 -
NAPS 0.345 0.3313 0.3096 0.294 0.2759 0.2673 0.2511 23.51%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.89 1.02 0.79 0.815 0.795 0.75 0.765 -
P/RPS 9.18 16.01 25.30 7.96 10.68 15.66 32.84 -57.14%
P/EPS 12.86 23.68 37.82 12.63 17.48 25.79 53.69 -61.33%
EY 7.78 4.22 2.64 7.92 5.72 3.88 1.86 158.92%
DY 0.28 0.25 0.00 2.37 0.31 0.33 0.00 -
P/NAPS 2.52 3.01 2.49 2.75 2.80 2.75 2.97 -10.34%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 20/11/24 20/08/24 29/05/24 28/02/24 20/11/23 21/08/23 30/05/23 -
Price 0.88 0.905 1.04 0.79 0.805 0.79 0.79 -
P/RPS 9.08 14.20 33.30 7.71 10.82 16.50 33.91 -58.35%
P/EPS 12.71 21.01 49.78 12.25 17.70 27.16 55.45 -62.44%
EY 7.87 4.76 2.01 8.17 5.65 3.68 1.80 166.66%
DY 0.28 0.28 0.00 2.44 0.31 0.32 0.00 -
P/NAPS 2.49 2.67 3.28 2.66 2.84 2.90 3.07 -12.99%

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