[MYEG] QoQ Quarter Result on 30-Jun-2022 [#2]

Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 4.74%
YoY- 9.86%
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 173,224 165,006 162,616 161,792 161,768 234,421 156,796 6.87%
PBT 105,378 75,216 154,512 88,940 85,723 84,261 78,770 21.43%
Tax -39 -350 -2,487 -582 -530 -2,216 -622 -84.24%
NP 105,339 74,866 152,025 88,358 85,193 82,045 78,148 22.04%
-
NP to SH 105,936 74,731 150,708 88,636 84,627 80,576 78,463 22.17%
-
Tax Rate 0.04% 0.47% 1.61% 0.65% 0.62% 2.63% 0.79% -
Total Cost 67,885 90,140 10,591 73,434 76,575 152,376 78,648 -9.35%
-
Net Worth 1,916,054 1,971,258 1,916,553 1,793,754 1,666,141 1,558,428 1,284,996 30.54%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 90,588 - 19,371 - 76,729 - -
Div Payout % - 121.22% - 21.85% - 95.23% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 1,916,054 1,971,258 1,916,553 1,793,754 1,666,141 1,558,428 1,284,996 30.54%
NOSH 7,477,571 7,477,571 7,477,571 7,590,619 7,590,619 7,590,619 7,380,619 0.87%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 60.81% 45.37% 93.49% 54.61% 52.66% 35.00% 49.84% -
ROE 5.53% 3.79% 7.86% 4.94% 5.08% 5.17% 6.11% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 2.33 2.13 2.10 2.09 2.13 3.15 2.18 4.54%
EPS 1.40 1.00 1.90 1.20 1.10 1.10 1.10 17.45%
DPS 0.00 1.17 0.00 0.25 0.00 1.03 0.00 -
NAPS 0.2577 0.2546 0.2474 0.2315 0.2195 0.2092 0.1789 27.57%
Adjusted Per Share Value based on latest NOSH - 7,590,619
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 2.33 2.22 2.19 2.18 2.18 3.16 2.11 6.84%
EPS 1.43 1.01 2.03 1.19 1.14 1.09 1.06 22.11%
DPS 0.00 1.22 0.00 0.26 0.00 1.03 0.00 -
NAPS 0.2582 0.2656 0.2583 0.2417 0.2245 0.21 0.1732 30.53%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.765 0.87 0.85 0.88 1.02 1.07 0.92 -
P/RPS 32.84 40.82 40.49 42.14 47.86 34.00 42.14 -15.32%
P/EPS 53.69 90.14 43.69 76.93 91.49 98.92 84.22 -25.94%
EY 1.86 1.11 2.29 1.30 1.09 1.01 1.19 34.71%
DY 0.00 1.34 0.00 0.28 0.00 0.96 0.00 -
P/NAPS 2.97 3.42 3.44 3.80 4.65 5.11 5.14 -30.64%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 30/05/23 27/02/23 29/11/22 29/08/22 30/05/22 25/02/22 29/11/21 -
Price 0.79 0.72 0.88 0.715 0.90 0.99 1.07 -
P/RPS 33.91 33.78 41.92 34.24 42.23 31.46 49.02 -21.80%
P/EPS 55.45 74.60 45.23 62.50 80.73 91.53 97.95 -31.59%
EY 1.80 1.34 2.21 1.60 1.24 1.09 1.02 46.08%
DY 0.00 1.63 0.00 0.35 0.00 1.04 0.00 -
P/NAPS 3.07 2.83 3.56 3.09 4.10 4.73 5.98 -35.91%

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