[MYEG] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 41.76%
YoY- 25.18%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 222,056 194,121 184,875 173,224 165,006 162,616 161,792 23.42%
PBT 150,604 120,544 111,751 105,378 75,216 154,512 88,940 41.93%
Tax -551 -443 -400 -39 -350 -2,487 -582 -3.57%
NP 150,053 120,101 111,351 105,339 74,866 152,025 88,358 42.20%
-
NP to SH 150,164 119,996 111,556 105,936 74,731 150,708 88,636 41.97%
-
Tax Rate 0.37% 0.37% 0.36% 0.04% 0.47% 1.61% 0.65% -
Total Cost 72,003 74,020 73,524 67,885 90,140 10,591 73,434 -1.29%
-
Net Worth 2,243,416 2,105,188 2,039,881 1,916,054 1,971,258 1,916,553 1,793,754 16.03%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 126,985 - 18,693 - 90,588 - 19,371 249.07%
Div Payout % 84.56% - 16.76% - 121.22% - 21.85% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,243,416 2,105,188 2,039,881 1,916,054 1,971,258 1,916,553 1,793,754 16.03%
NOSH 7,558,681 7,558,681 7,477,571 7,477,571 7,477,571 7,477,571 7,590,619 -0.27%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 67.57% 61.87% 60.23% 60.81% 45.37% 93.49% 54.61% -
ROE 6.69% 5.70% 5.47% 5.53% 3.79% 7.86% 4.94% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 2.94 2.62 2.47 2.33 2.13 2.10 2.09 25.46%
EPS 2.00 1.60 1.50 1.40 1.00 1.90 1.20 40.44%
DPS 1.68 0.00 0.25 0.00 1.17 0.00 0.25 254.87%
NAPS 0.2968 0.2837 0.2728 0.2577 0.2546 0.2474 0.2315 17.96%
Adjusted Per Share Value based on latest NOSH - 7,477,571
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 2.94 2.57 2.45 2.29 2.18 2.15 2.14 23.51%
EPS 2.00 1.59 1.48 1.40 0.99 1.99 1.17 42.82%
DPS 1.68 0.00 0.25 0.00 1.20 0.00 0.26 245.73%
NAPS 0.2968 0.2785 0.2699 0.2535 0.2608 0.2536 0.2373 16.03%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.815 0.795 0.75 0.765 0.87 0.85 0.88 -
P/RPS 27.74 30.39 30.33 32.84 40.82 40.49 42.14 -24.26%
P/EPS 41.02 49.16 50.27 53.69 90.14 43.69 76.93 -34.16%
EY 2.44 2.03 1.99 1.86 1.11 2.29 1.30 51.98%
DY 2.06 0.00 0.33 0.00 1.34 0.00 0.28 276.90%
P/NAPS 2.75 2.80 2.75 2.97 3.42 3.44 3.80 -19.34%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 20/11/23 21/08/23 30/05/23 27/02/23 29/11/22 29/08/22 -
Price 0.79 0.805 0.79 0.79 0.72 0.88 0.715 -
P/RPS 26.89 30.77 31.95 33.91 33.78 41.92 34.24 -14.84%
P/EPS 39.77 49.78 52.95 55.45 74.60 45.23 62.50 -25.95%
EY 2.51 2.01 1.89 1.80 1.34 2.21 1.60 34.90%
DY 2.13 0.00 0.32 0.00 1.63 0.00 0.35 232.23%
P/NAPS 2.66 2.84 2.90 3.07 2.83 3.56 3.09 -9.48%

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