[MYEG] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -1.44%
YoY- 26.17%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 717,226 685,721 662,638 651,182 720,597 714,777 714,714 0.23%
PBT 412,889 446,857 424,046 404,391 413,436 337,694 329,387 16.24%
Tax -1,232 -3,276 -3,458 -3,949 -5,815 -3,950 -3,893 -53.52%
NP 411,657 443,581 420,588 400,442 407,621 333,744 325,494 16.93%
-
NP to SH 412,219 442,931 420,011 398,702 404,547 332,302 324,350 17.31%
-
Tax Rate 0.30% 0.73% 0.82% 0.98% 1.41% 1.17% 1.18% -
Total Cost 305,569 242,140 242,050 250,740 312,976 381,033 389,220 -14.88%
-
Net Worth 2,105,188 2,039,881 1,916,054 1,971,258 1,916,553 1,793,754 1,666,141 16.85%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 109,282 109,282 109,959 109,959 96,100 96,100 86,040 17.26%
Div Payout % 26.51% 24.67% 26.18% 27.58% 23.76% 28.92% 26.53% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,105,188 2,039,881 1,916,054 1,971,258 1,916,553 1,793,754 1,666,141 16.85%
NOSH 7,558,681 7,477,571 7,477,571 7,477,571 7,477,571 7,590,619 7,590,619 -0.28%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 57.40% 64.69% 63.47% 61.49% 56.57% 46.69% 45.54% -
ROE 19.58% 21.71% 21.92% 20.23% 21.11% 18.53% 19.47% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 9.67 9.17 8.91 8.41 9.30 9.22 9.42 1.75%
EPS 5.56 5.92 5.65 5.15 5.22 4.29 4.27 19.22%
DPS 1.47 1.46 1.48 1.42 1.24 1.24 1.13 19.14%
NAPS 0.2837 0.2728 0.2577 0.2546 0.2474 0.2315 0.2195 18.63%
Adjusted Per Share Value based on latest NOSH - 7,477,571
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 9.49 9.07 8.77 8.62 9.53 9.46 9.46 0.21%
EPS 5.45 5.86 5.56 5.27 5.35 4.40 4.29 17.28%
DPS 1.45 1.45 1.45 1.45 1.27 1.27 1.14 17.37%
NAPS 0.2785 0.2699 0.2535 0.2608 0.2536 0.2373 0.2204 16.86%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.795 0.75 0.765 0.87 0.85 0.88 1.02 -
P/RPS 8.23 8.18 8.58 10.34 9.14 9.54 10.83 -16.71%
P/EPS 14.31 12.66 13.54 16.89 16.28 20.52 23.87 -28.87%
EY 6.99 7.90 7.38 5.92 6.14 4.87 4.19 40.61%
DY 1.85 1.95 1.93 1.63 1.46 1.41 1.11 40.52%
P/NAPS 2.80 2.75 2.97 3.42 3.44 3.80 4.65 -28.67%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 20/11/23 21/08/23 30/05/23 27/02/23 29/11/22 29/08/22 30/05/22 -
Price 0.805 0.79 0.79 0.72 0.88 0.715 0.90 -
P/RPS 8.33 8.61 8.86 8.56 9.46 7.75 9.56 -8.76%
P/EPS 14.49 13.34 13.98 13.98 16.85 16.67 21.06 -22.04%
EY 6.90 7.50 7.15 7.15 5.93 6.00 4.75 28.23%
DY 1.83 1.85 1.87 1.97 1.41 1.73 1.26 28.21%
P/NAPS 2.84 2.90 3.07 2.83 3.56 3.09 4.10 -21.69%

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