[MYEG] QoQ 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- 5.03%
YoY- 10.94%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 165,006 162,616 161,792 161,768 234,421 156,796 161,729 1.34%
PBT 75,216 154,512 88,940 85,723 84,261 78,770 80,633 -4.51%
Tax -350 -2,487 -582 -530 -2,216 -622 -525 -23.62%
NP 74,866 152,025 88,358 85,193 82,045 78,148 80,108 -4.39%
-
NP to SH 74,731 150,708 88,636 84,627 80,576 78,463 80,684 -4.96%
-
Tax Rate 0.47% 1.61% 0.65% 0.62% 2.63% 0.79% 0.65% -
Total Cost 90,140 10,591 73,434 76,575 152,376 78,648 81,621 6.82%
-
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 90,588 - 19,371 - 76,729 - 9,311 353.85%
Div Payout % 121.22% - 21.85% - 95.23% - 11.54% -
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 45.37% 93.49% 54.61% 52.66% 35.00% 49.84% 49.53% -
ROE 3.79% 7.86% 4.94% 5.08% 5.17% 6.11% 6.27% -
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 2.13 2.10 2.09 2.13 3.15 2.18 4.34 -37.69%
EPS 1.00 1.90 1.20 1.10 1.10 1.10 2.20 -40.79%
DPS 1.17 0.00 0.25 0.00 1.03 0.00 0.25 179.00%
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 2.18 2.15 2.14 2.14 3.10 2.07 2.14 1.23%
EPS 0.99 1.99 1.17 1.12 1.07 1.04 1.07 -5.03%
DPS 1.20 0.00 0.26 0.00 1.02 0.00 0.12 362.21%
NAPS 0.2608 0.2536 0.2373 0.2204 0.2062 0.17 0.1703 32.75%
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 40.82 40.49 42.14 47.86 34.00 42.14 40.99 -0.27%
P/EPS 90.14 43.69 76.93 91.49 98.92 84.22 82.17 6.34%
EY 1.11 2.29 1.30 1.09 1.01 1.19 1.22 -6.08%
DY 1.34 0.00 0.28 0.00 0.96 0.00 0.14 348.94%
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 33.78 41.92 34.24 42.23 31.46 49.02 42.61 -14.30%
P/EPS 74.60 45.23 62.50 80.73 91.53 97.95 85.40 -8.59%
EY 1.34 2.21 1.60 1.24 1.09 1.02 1.17 9.43%
DY 1.63 0.00 0.35 0.00 1.04 0.00 0.14 411.40%
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