[MYEG] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 70.03%
YoY- 92.08%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 184,875 173,224 165,006 162,616 161,792 161,768 234,421 -14.67%
PBT 111,751 105,378 75,216 154,512 88,940 85,723 84,261 20.77%
Tax -400 -39 -350 -2,487 -582 -530 -2,216 -68.16%
NP 111,351 105,339 74,866 152,025 88,358 85,193 82,045 22.65%
-
NP to SH 111,556 105,936 74,731 150,708 88,636 84,627 80,576 24.29%
-
Tax Rate 0.36% 0.04% 0.47% 1.61% 0.65% 0.62% 2.63% -
Total Cost 73,524 67,885 90,140 10,591 73,434 76,575 152,376 -38.56%
-
Net Worth 2,039,881 1,916,054 1,971,258 1,916,553 1,793,754 1,666,141 1,558,428 19.71%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 18,693 - 90,588 - 19,371 - 76,729 -61.09%
Div Payout % 16.76% - 121.22% - 21.85% - 95.23% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,039,881 1,916,054 1,971,258 1,916,553 1,793,754 1,666,141 1,558,428 19.71%
NOSH 7,477,571 7,477,571 7,477,571 7,477,571 7,590,619 7,590,619 7,590,619 -0.99%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 60.23% 60.81% 45.37% 93.49% 54.61% 52.66% 35.00% -
ROE 5.47% 5.53% 3.79% 7.86% 4.94% 5.08% 5.17% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 2.47 2.33 2.13 2.10 2.09 2.13 3.15 -15.00%
EPS 1.50 1.40 1.00 1.90 1.20 1.10 1.10 23.03%
DPS 0.25 0.00 1.17 0.00 0.25 0.00 1.03 -61.19%
NAPS 0.2728 0.2577 0.2546 0.2474 0.2315 0.2195 0.2092 19.41%
Adjusted Per Share Value based on latest NOSH - 7,477,571
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 2.42 2.27 2.16 2.13 2.12 2.12 3.07 -14.70%
EPS 1.46 1.39 0.98 1.98 1.16 1.11 1.06 23.86%
DPS 0.25 0.00 1.19 0.00 0.25 0.00 1.01 -60.67%
NAPS 0.2673 0.2511 0.2584 0.2512 0.2351 0.2184 0.2042 19.72%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.75 0.765 0.87 0.85 0.88 1.02 1.07 -
P/RPS 30.33 32.84 40.82 40.49 42.14 47.86 34.00 -7.35%
P/EPS 50.27 53.69 90.14 43.69 76.93 91.49 98.92 -36.39%
EY 1.99 1.86 1.11 2.29 1.30 1.09 1.01 57.35%
DY 0.33 0.00 1.34 0.00 0.28 0.00 0.96 -51.02%
P/NAPS 2.75 2.97 3.42 3.44 3.80 4.65 5.11 -33.91%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 21/08/23 30/05/23 27/02/23 29/11/22 29/08/22 30/05/22 25/02/22 -
Price 0.79 0.79 0.72 0.88 0.715 0.90 0.99 -
P/RPS 31.95 33.91 33.78 41.92 34.24 42.23 31.46 1.03%
P/EPS 52.95 55.45 74.60 45.23 62.50 80.73 91.53 -30.64%
EY 1.89 1.80 1.34 2.21 1.60 1.24 1.09 44.47%
DY 0.32 0.00 1.63 0.00 0.35 0.00 1.04 -54.52%
P/NAPS 2.90 3.07 2.83 3.56 3.09 4.10 4.73 -27.89%

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