[MYEG] QoQ Quarter Result on 31-Mar-2024 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 3.78%
YoY- 47.1%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 242,284 232,958 222,056 194,121 184,875 173,224 165,006 29.21%
PBT 165,959 156,654 150,604 120,544 111,751 105,378 75,216 69.56%
Tax -621 -566 -551 -443 -400 -39 -350 46.61%
NP 165,338 156,088 150,053 120,101 111,351 105,339 74,866 69.66%
-
NP to SH 165,421 155,833 150,164 119,996 111,556 105,936 74,731 69.93%
-
Tax Rate 0.37% 0.36% 0.37% 0.37% 0.36% 0.04% 0.47% -
Total Cost 76,946 76,870 72,003 74,020 73,524 67,885 90,140 -10.02%
-
Net Worth 2,527,995 2,362,434 2,243,416 2,105,188 2,039,881 1,916,054 1,971,258 18.05%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 18,648 - 126,985 - 18,693 - 90,588 -65.16%
Div Payout % 11.27% - 84.56% - 16.76% - 121.22% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 2,527,995 2,362,434 2,243,416 2,105,188 2,039,881 1,916,054 1,971,258 18.05%
NOSH 7,558,681 7,558,681 7,558,681 7,558,681 7,477,571 7,477,571 7,477,571 0.72%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 68.24% 67.00% 67.57% 61.87% 60.23% 60.81% 45.37% -
ROE 6.54% 6.60% 6.69% 5.70% 5.47% 5.53% 3.79% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 3.25 3.12 2.94 2.62 2.47 2.33 2.13 32.57%
EPS 2.20 2.10 2.00 1.60 1.50 1.40 1.00 69.23%
DPS 0.25 0.00 1.68 0.00 0.25 0.00 1.17 -64.29%
NAPS 0.3389 0.3167 0.2968 0.2837 0.2728 0.2577 0.2546 21.02%
Adjusted Per Share Value based on latest NOSH - 7,558,681
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 3.18 3.05 2.91 2.54 2.42 2.27 2.16 29.44%
EPS 2.17 2.04 1.97 1.57 1.46 1.39 0.98 69.96%
DPS 0.24 0.00 1.66 0.00 0.25 0.00 1.19 -65.64%
NAPS 0.3313 0.3096 0.294 0.2759 0.2673 0.2511 0.2584 18.03%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.02 0.79 0.815 0.795 0.75 0.765 0.87 -
P/RPS 31.40 25.30 27.74 30.39 30.33 32.84 40.82 -16.06%
P/EPS 46.00 37.82 41.02 49.16 50.27 53.69 90.14 -36.16%
EY 2.17 2.64 2.44 2.03 1.99 1.86 1.11 56.41%
DY 0.25 0.00 2.06 0.00 0.33 0.00 1.34 -67.38%
P/NAPS 3.01 2.49 2.75 2.80 2.75 2.97 3.42 -8.16%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 20/08/24 29/05/24 28/02/24 20/11/23 21/08/23 30/05/23 27/02/23 -
Price 0.905 1.04 0.79 0.805 0.79 0.79 0.72 -
P/RPS 27.86 33.30 26.89 30.77 31.95 33.91 33.78 -12.06%
P/EPS 40.81 49.78 39.77 49.78 52.95 55.45 74.60 -33.13%
EY 2.45 2.01 2.51 2.01 1.89 1.80 1.34 49.57%
DY 0.28 0.00 2.13 0.00 0.32 0.00 1.63 -69.13%
P/NAPS 2.67 3.28 2.66 2.84 2.90 3.07 2.83 -3.80%

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