[MYEG] QoQ 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- -50.41%
YoY- -7.25%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 194,121 184,875 173,224 165,006 162,616 161,792 161,768 12.91%
PBT 120,544 111,751 105,378 75,216 154,512 88,940 85,723 25.48%
Tax -443 -400 -39 -350 -2,487 -582 -530 -11.25%
NP 120,101 111,351 105,339 74,866 152,025 88,358 85,193 25.70%
-
NP to SH 119,996 111,556 105,936 74,731 150,708 88,636 84,627 26.18%
-
Tax Rate 0.37% 0.36% 0.04% 0.47% 1.61% 0.65% 0.62% -
Total Cost 74,020 73,524 67,885 90,140 10,591 73,434 76,575 -2.23%
-
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 - 18,693 - 90,588 - 19,371 - -
Div Payout % - 16.76% - 121.22% - 21.85% - -
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 61.87% 60.23% 60.81% 45.37% 93.49% 54.61% 52.66% -
ROE 5.70% 5.47% 5.53% 3.79% 7.86% 4.94% 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 2.62 2.47 2.33 2.13 2.10 2.09 2.13 14.78%
EPS 1.60 1.50 1.40 1.00 1.90 1.20 1.10 28.34%
DPS 0.00 0.25 0.00 1.17 0.00 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 2.57 2.45 2.29 2.18 2.15 2.14 2.14 12.97%
EPS 1.59 1.48 1.40 0.99 1.99 1.17 1.12 26.28%
DPS 0.00 0.25 0.00 1.20 0.00 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 30.39 30.33 32.84 40.82 40.49 42.14 47.86 -26.10%
P/EPS 49.16 50.27 53.69 90.14 43.69 76.93 91.49 -33.88%
EY 2.03 1.99 1.86 1.11 2.29 1.30 1.09 51.31%
DY 0.00 0.33 0.00 1.34 0.00 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 30.77 31.95 33.91 33.78 41.92 34.24 42.23 -19.01%
P/EPS 49.78 52.95 55.45 74.60 45.23 62.50 80.73 -27.53%
EY 2.01 1.89 1.80 1.34 2.21 1.60 1.24 37.95%
DY 0.00 0.32 0.00 1.63 0.00 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