[MYEG] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 44.49%
YoY- 22.31%
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 774,276 552,220 358,099 173,224 651,182 486,176 323,560 78.62%
PBT 488,277 337,673 217,129 105,378 404,391 329,175 174,663 98.07%
Tax -1,433 -882 -439 -39 -3,949 -3,599 -1,112 18.36%
NP 486,844 336,791 216,690 105,339 400,442 325,576 173,551 98.52%
-
NP to SH 487,652 337,488 217,492 105,936 398,702 323,971 173,263 98.96%
-
Tax Rate 0.29% 0.26% 0.20% 0.04% 0.98% 1.09% 0.64% -
Total Cost 287,432 215,429 141,409 67,885 250,740 160,600 150,009 54.08%
-
Net Worth 2,243,416 2,105,188 2,039,881 1,916,054 1,971,258 1,916,553 1,793,754 16.03%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 145,882 18,551 18,693 - 109,944 19,366 19,371 282.79%
Div Payout % 29.92% 5.50% 8.60% - 27.58% 5.98% 11.18% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,243,416 2,105,188 2,039,881 1,916,054 1,971,258 1,916,553 1,793,754 16.03%
NOSH 7,558,681 7,558,681 7,477,571 7,477,571 7,477,571 7,477,571 7,590,619 -0.27%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 62.88% 60.99% 60.51% 60.81% 61.49% 66.97% 53.64% -
ROE 21.74% 16.03% 10.66% 5.53% 20.23% 16.90% 9.66% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 10.24 7.44 4.79 2.33 8.41 6.28 4.18 81.42%
EPS 6.60 4.50 2.90 1.40 5.10 4.20 2.30 101.54%
DPS 1.93 0.25 0.25 0.00 1.42 0.25 0.25 289.15%
NAPS 0.2968 0.2837 0.2728 0.2577 0.2546 0.2474 0.2315 17.96%
Adjusted Per Share Value based on latest NOSH - 7,558,681
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 10.24 7.31 4.74 2.29 8.62 6.43 4.28 78.59%
EPS 6.60 4.46 2.88 1.40 5.27 4.29 2.29 102.13%
DPS 1.93 0.25 0.25 0.00 1.45 0.26 0.26 279.14%
NAPS 0.2968 0.2785 0.2699 0.2535 0.2608 0.2536 0.2373 16.03%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.815 0.795 0.75 0.765 0.87 0.85 0.88 -
P/RPS 7.96 10.68 15.66 32.84 10.34 13.54 21.07 -47.64%
P/EPS 12.63 17.48 25.79 53.69 16.89 20.33 39.35 -53.02%
EY 7.92 5.72 3.88 1.86 5.92 4.92 2.54 112.99%
DY 2.37 0.31 0.33 0.00 1.63 0.29 0.28 313.71%
P/NAPS 2.75 2.80 2.75 2.97 3.42 3.44 3.80 -19.34%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 20/11/23 21/08/23 30/05/23 27/02/23 29/11/22 29/08/22 -
Price 0.79 0.805 0.79 0.79 0.72 0.88 0.715 -
P/RPS 7.71 10.82 16.50 33.91 8.56 14.02 17.12 -41.16%
P/EPS 12.25 17.70 27.16 55.45 13.98 21.04 31.98 -47.16%
EY 8.17 5.65 3.68 1.80 7.15 4.75 3.13 89.24%
DY 2.44 0.31 0.32 0.00 1.97 0.28 0.35 263.64%
P/NAPS 2.66 2.84 2.90 3.07 2.83 3.56 3.09 -9.48%

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