[MYEG] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 23.07%
YoY- 26.17%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 552,220 358,099 173,224 651,182 486,176 323,560 161,768 126.54%
PBT 337,673 217,129 105,378 404,391 329,175 174,663 85,723 149.21%
Tax -882 -439 -39 -3,949 -3,599 -1,112 -530 40.38%
NP 336,791 216,690 105,339 400,442 325,576 173,551 85,193 149.80%
-
NP to SH 337,488 217,492 105,936 398,702 323,971 173,263 84,627 151.26%
-
Tax Rate 0.26% 0.20% 0.04% 0.98% 1.09% 0.64% 0.62% -
Total Cost 215,429 141,409 67,885 250,740 160,600 150,009 76,575 99.16%
-
Net Worth 2,105,188 2,039,881 1,916,054 1,971,258 1,916,553 1,793,754 1,666,141 16.85%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 18,551 18,693 - 109,944 19,366 19,371 - -
Div Payout % 5.50% 8.60% - 27.58% 5.98% 11.18% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,105,188 2,039,881 1,916,054 1,971,258 1,916,553 1,793,754 1,666,141 16.85%
NOSH 7,558,681 7,477,571 7,477,571 7,477,571 7,477,571 7,590,619 7,590,619 -0.28%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 60.99% 60.51% 60.81% 61.49% 66.97% 53.64% 52.66% -
ROE 16.03% 10.66% 5.53% 20.23% 16.90% 9.66% 5.08% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 7.44 4.79 2.33 8.41 6.28 4.18 2.13 130.03%
EPS 4.50 2.90 1.40 5.10 4.20 2.30 1.10 155.56%
DPS 0.25 0.25 0.00 1.42 0.25 0.25 0.00 -
NAPS 0.2837 0.2728 0.2577 0.2546 0.2474 0.2315 0.2195 18.63%
Adjusted Per Share Value based on latest NOSH - 7,477,571
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 7.31 4.74 2.29 8.62 6.43 4.28 2.14 126.64%
EPS 4.46 2.88 1.40 5.27 4.29 2.29 1.12 151.02%
DPS 0.25 0.25 0.00 1.45 0.26 0.26 0.00 -
NAPS 0.2785 0.2699 0.2535 0.2608 0.2536 0.2373 0.2204 16.86%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.795 0.75 0.765 0.87 0.85 0.88 1.02 -
P/RPS 10.68 15.66 32.84 10.34 13.54 21.07 47.86 -63.17%
P/EPS 17.48 25.79 53.69 16.89 20.33 39.35 91.49 -66.79%
EY 5.72 3.88 1.86 5.92 4.92 2.54 1.09 201.67%
DY 0.31 0.33 0.00 1.63 0.29 0.28 0.00 -
P/NAPS 2.80 2.75 2.97 3.42 3.44 3.80 4.65 -28.67%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 20/11/23 21/08/23 30/05/23 27/02/23 29/11/22 29/08/22 30/05/22 -
Price 0.805 0.79 0.79 0.72 0.88 0.715 0.90 -
P/RPS 10.82 16.50 33.91 8.56 14.02 17.12 42.23 -59.62%
P/EPS 17.70 27.16 55.45 13.98 21.04 31.98 80.73 -63.60%
EY 5.65 3.68 1.80 7.15 4.75 3.13 1.24 174.58%
DY 0.31 0.32 0.00 1.97 0.28 0.35 0.00 -
P/NAPS 2.84 2.90 3.07 2.83 3.56 3.09 4.10 -21.69%

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