[MYEG] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 21.74%
YoY- 30.1%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 685,721 662,638 651,182 720,597 714,777 714,714 724,410 -3.60%
PBT 446,857 424,046 404,391 413,436 337,694 329,387 320,751 24.81%
Tax -3,276 -3,458 -3,949 -5,815 -3,950 -3,893 -3,978 -12.17%
NP 443,581 420,588 400,442 407,621 333,744 325,494 316,773 25.24%
-
NP to SH 442,931 420,011 398,702 404,547 332,302 324,350 316,008 25.32%
-
Tax Rate 0.73% 0.82% 0.98% 1.41% 1.17% 1.18% 1.24% -
Total Cost 242,140 242,050 250,740 312,976 381,033 389,220 407,637 -29.40%
-
Net Worth 2,039,881 1,916,054 1,971,258 1,916,553 1,793,754 1,666,141 1,558,428 19.71%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 109,282 109,959 109,959 96,100 96,100 86,040 86,040 17.33%
Div Payout % 24.67% 26.18% 27.58% 23.76% 28.92% 26.53% 27.23% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,039,881 1,916,054 1,971,258 1,916,553 1,793,754 1,666,141 1,558,428 19.71%
NOSH 7,477,571 7,477,571 7,477,571 7,477,571 7,590,619 7,590,619 7,590,619 -0.99%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 64.69% 63.47% 61.49% 56.57% 46.69% 45.54% 43.73% -
ROE 21.71% 21.92% 20.23% 21.11% 18.53% 19.47% 20.28% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.17 8.91 8.41 9.30 9.22 9.42 9.72 -3.81%
EPS 5.92 5.65 5.15 5.22 4.29 4.27 4.24 24.99%
DPS 1.46 1.48 1.42 1.24 1.24 1.13 1.15 17.29%
NAPS 0.2728 0.2577 0.2546 0.2474 0.2315 0.2195 0.2092 19.41%
Adjusted Per Share Value based on latest NOSH - 7,477,571
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 8.99 8.68 8.53 9.44 9.37 9.37 9.49 -3.55%
EPS 5.81 5.50 5.23 5.30 4.36 4.25 4.14 25.42%
DPS 1.43 1.44 1.44 1.26 1.26 1.13 1.13 17.04%
NAPS 0.2673 0.2511 0.2584 0.2512 0.2351 0.2184 0.2042 19.72%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.75 0.765 0.87 0.85 0.88 1.02 1.07 -
P/RPS 8.18 8.58 10.34 9.14 9.54 10.83 11.00 -17.96%
P/EPS 12.66 13.54 16.89 16.28 20.52 23.87 25.22 -36.91%
EY 7.90 7.38 5.92 6.14 4.87 4.19 3.96 58.67%
DY 1.95 1.93 1.63 1.46 1.41 1.11 1.08 48.43%
P/NAPS 2.75 2.97 3.42 3.44 3.80 4.65 5.11 -33.91%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 21/08/23 30/05/23 27/02/23 29/11/22 29/08/22 30/05/22 25/02/22 -
Price 0.79 0.79 0.72 0.88 0.715 0.90 0.99 -
P/RPS 8.61 8.86 8.56 9.46 7.75 9.56 10.18 -10.59%
P/EPS 13.34 13.98 13.98 16.85 16.67 21.06 23.34 -31.19%
EY 7.50 7.15 7.15 5.93 6.00 4.75 4.28 45.49%
DY 1.85 1.87 1.97 1.41 1.73 1.26 1.17 35.83%
P/NAPS 2.90 3.07 2.83 3.56 3.09 4.10 4.73 -27.89%

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