[MYEG] QoQ TTM Result on 31-Dec-2023 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 18.3%
YoY- 22.31%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 891,419 834,010 774,276 717,226 685,721 662,638 651,182 23.31%
PBT 593,761 539,553 488,277 412,889 446,857 424,046 404,391 29.21%
Tax -2,181 -1,960 -1,433 -1,232 -3,276 -3,458 -3,949 -32.70%
NP 591,580 537,593 486,844 411,657 443,581 420,588 400,442 29.74%
-
NP to SH 591,414 537,549 487,652 412,219 442,931 420,011 398,702 30.09%
-
Tax Rate 0.37% 0.36% 0.29% 0.30% 0.73% 0.82% 0.98% -
Total Cost 299,839 296,417 287,432 305,569 242,140 242,050 250,740 12.67%
-
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 145,634 145,679 145,679 109,282 109,282 109,959 109,959 20.62%
Div Payout % 24.62% 27.10% 29.87% 26.51% 24.67% 26.18% 27.58% -
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 66.36% 64.46% 62.88% 57.40% 64.69% 63.47% 61.49% -
ROE 23.39% 22.75% 21.74% 19.58% 21.71% 21.92% 20.23% -
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 11.95 11.18 10.24 9.67 9.17 8.91 8.41 26.41%
EPS 7.93 7.21 6.45 5.56 5.92 5.65 5.15 33.38%
DPS 1.93 1.93 1.93 1.47 1.46 1.48 1.42 22.72%
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 11.68 10.93 10.15 9.40 8.99 8.68 8.53 23.33%
EPS 7.75 7.05 6.39 5.40 5.81 5.50 5.23 30.00%
DPS 1.91 1.91 1.91 1.43 1.43 1.44 1.44 20.74%
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 8.54 7.07 7.96 8.23 8.18 8.58 10.34 -11.98%
P/EPS 12.87 10.96 12.63 14.31 12.66 13.54 16.89 -16.58%
EY 7.77 9.12 7.92 6.99 7.90 7.38 5.92 19.89%
DY 1.89 2.44 2.37 1.85 1.95 1.93 1.63 10.37%
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 7.57 9.30 7.71 8.33 8.61 8.86 8.56 -7.87%
P/EPS 11.41 14.43 12.25 14.49 13.34 13.98 13.98 -12.67%
EY 8.76 6.93 8.17 6.90 7.50 7.15 7.15 14.51%
DY 2.13 1.86 2.44 1.83 1.85 1.87 1.97 5.34%
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