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

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 25.14%
YoY- 100.94%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 232,958 222,056 194,121 184,875 173,224 165,006 162,616 27.05%
PBT 156,654 150,604 120,544 111,751 105,378 75,216 154,512 0.92%
Tax -566 -551 -443 -400 -39 -350 -2,487 -62.69%
NP 156,088 150,053 120,101 111,351 105,339 74,866 152,025 1.77%
-
NP to SH 155,833 150,164 119,996 111,556 105,936 74,731 150,708 2.25%
-
Tax Rate 0.36% 0.37% 0.37% 0.36% 0.04% 0.47% 1.61% -
Total Cost 76,870 72,003 74,020 73,524 67,885 90,140 10,591 274.41%
-
Net Worth 2,362,434 2,243,416 2,105,188 2,039,881 1,916,054 1,971,258 1,916,553 14.94%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 126,985 - 18,693 - 90,588 - -
Div Payout % - 84.56% - 16.76% - 121.22% - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 2,362,434 2,243,416 2,105,188 2,039,881 1,916,054 1,971,258 1,916,553 14.94%
NOSH 7,558,681 7,558,681 7,558,681 7,477,571 7,477,571 7,477,571 7,477,571 0.72%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 67.00% 67.57% 61.87% 60.23% 60.81% 45.37% 93.49% -
ROE 6.60% 6.69% 5.70% 5.47% 5.53% 3.79% 7.86% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 3.12 2.94 2.62 2.47 2.33 2.13 2.10 30.17%
EPS 2.10 2.00 1.60 1.50 1.40 1.00 1.90 6.89%
DPS 0.00 1.68 0.00 0.25 0.00 1.17 0.00 -
NAPS 0.3167 0.2968 0.2837 0.2728 0.2577 0.2546 0.2474 17.87%
Adjusted Per Share Value based on latest NOSH - 7,558,681
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 3.08 2.94 2.57 2.45 2.29 2.18 2.15 27.05%
EPS 2.06 2.00 1.59 1.48 1.40 0.99 1.99 2.32%
DPS 0.00 1.68 0.00 0.25 0.00 1.20 0.00 -
NAPS 0.3125 0.2968 0.2785 0.2699 0.2535 0.2608 0.2536 14.92%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.79 0.815 0.795 0.75 0.765 0.87 0.85 -
P/RPS 25.30 27.74 30.39 30.33 32.84 40.82 40.49 -26.89%
P/EPS 37.82 41.02 49.16 50.27 53.69 90.14 43.69 -9.16%
EY 2.64 2.44 2.03 1.99 1.86 1.11 2.29 9.93%
DY 0.00 2.06 0.00 0.33 0.00 1.34 0.00 -
P/NAPS 2.49 2.75 2.80 2.75 2.97 3.42 3.44 -19.36%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 28/02/24 20/11/23 21/08/23 30/05/23 27/02/23 29/11/22 -
Price 1.04 0.79 0.805 0.79 0.79 0.72 0.88 -
P/RPS 33.30 26.89 30.77 31.95 33.91 33.78 41.92 -14.21%
P/EPS 49.78 39.77 49.78 52.95 55.45 74.60 45.23 6.59%
EY 2.01 2.51 2.01 1.89 1.80 1.34 2.21 -6.12%
DY 0.00 2.13 0.00 0.32 0.00 1.63 0.00 -
P/NAPS 3.28 2.66 2.84 2.90 3.07 2.83 3.56 -5.30%

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