[MYEG] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -73.22%
YoY- 10.94%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 651,182 486,176 323,560 161,768 724,410 489,989 333,193 56.12%
PBT 404,391 329,175 174,663 85,723 320,751 236,490 157,720 87.01%
Tax -3,949 -3,599 -1,112 -530 -3,978 -1,762 -1,140 128.42%
NP 400,442 325,576 173,551 85,193 316,773 234,728 156,580 86.69%
-
NP to SH 398,702 323,971 173,263 84,627 316,008 235,432 156,969 85.84%
-
Tax Rate 0.98% 1.09% 0.64% 0.62% 1.24% 0.75% 0.72% -
Total Cost 250,740 160,600 150,009 76,575 407,637 255,261 176,613 26.23%
-
Net Worth 1,971,258 1,916,553 1,793,754 1,666,141 1,558,428 1,284,996 1,287,219 32.75%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 109,944 19,366 19,371 - 95,353 17,956 9,311 416.21%
Div Payout % 27.58% 5.98% 11.18% - 30.17% 7.63% 5.93% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,971,258 1,916,553 1,793,754 1,666,141 1,558,428 1,284,996 1,287,219 32.75%
NOSH 7,477,571 7,477,571 7,590,619 7,590,619 7,590,619 7,380,619 3,771,929 57.61%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 61.49% 66.97% 53.64% 52.66% 43.73% 47.90% 46.99% -
ROE 20.23% 16.90% 9.66% 5.08% 20.28% 18.32% 12.19% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.41 6.28 4.18 2.13 9.72 6.82 8.95 -4.05%
EPS 5.10 4.20 2.30 1.10 4.20 3.30 4.20 13.77%
DPS 1.42 0.25 0.25 0.00 1.28 0.25 0.25 217.34%
NAPS 0.2546 0.2474 0.2315 0.2195 0.2092 0.1789 0.3456 -18.38%
Adjusted Per Share Value based on latest NOSH - 7,590,619
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.53 6.37 4.24 2.12 9.49 6.42 4.37 55.99%
EPS 5.23 4.25 2.27 1.11 4.14 3.09 2.06 85.78%
DPS 1.44 0.25 0.25 0.00 1.25 0.24 0.12 421.78%
NAPS 0.2584 0.2512 0.2351 0.2184 0.2042 0.1684 0.1687 32.77%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.87 0.85 0.88 1.02 1.07 0.92 1.78 -
P/RPS 10.34 13.54 21.07 47.86 11.00 13.49 19.90 -35.29%
P/EPS 16.89 20.33 39.35 91.49 25.22 28.07 42.24 -45.63%
EY 5.92 4.92 2.54 1.09 3.96 3.56 2.37 83.79%
DY 1.63 0.29 0.28 0.00 1.20 0.27 0.14 411.40%
P/NAPS 3.42 3.44 3.80 4.65 5.11 5.14 5.15 -23.82%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 29/08/22 30/05/22 25/02/22 29/11/21 23/08/21 -
Price 0.72 0.88 0.715 0.90 0.99 1.07 1.85 -
P/RPS 8.56 14.02 17.12 42.23 10.18 15.69 20.68 -44.36%
P/EPS 13.98 21.04 31.98 80.73 23.34 32.64 43.90 -53.26%
EY 7.15 4.75 3.13 1.24 4.28 3.06 2.28 113.80%
DY 1.97 0.28 0.35 0.00 1.29 0.23 0.14 480.05%
P/NAPS 2.83 3.56 3.09 4.10 4.73 5.98 5.35 -34.51%

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