[MYEG] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 2.64%
YoY- 13.57%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 651,182 720,597 714,777 714,714 724,410 639,878 619,178 3.40%
PBT 404,391 413,436 337,694 329,387 320,751 311,100 303,160 21.11%
Tax -3,949 -5,815 -3,950 -3,893 -3,978 -1,322 -1,450 94.66%
NP 400,442 407,621 333,744 325,494 316,773 309,778 301,710 20.70%
-
NP to SH 398,702 404,547 332,302 324,350 316,008 310,946 303,226 19.96%
-
Tax Rate 0.98% 1.41% 1.17% 1.18% 1.24% 0.42% 0.48% -
Total Cost 250,740 312,976 381,033 389,220 407,637 330,100 317,468 -14.51%
-
Net Worth 1,971,258 1,916,553 1,793,754 1,666,141 1,558,428 1,284,996 1,287,219 32.75%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 109,959 96,100 96,100 86,040 86,040 68,501 68,501 36.97%
Div Payout % 27.58% 23.76% 28.92% 26.53% 27.23% 22.03% 22.59% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,971,258 1,916,553 1,793,754 1,666,141 1,558,428 1,284,996 1,287,219 32.75%
NOSH 7,477,571 7,477,571 7,590,619 7,590,619 7,590,619 7,380,619 3,771,929 57.61%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 61.49% 56.57% 46.69% 45.54% 43.73% 48.41% 48.73% -
ROE 20.23% 21.11% 18.53% 19.47% 20.28% 24.20% 23.56% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.41 9.30 9.22 9.42 9.72 8.91 16.62 -36.42%
EPS 5.15 5.22 4.29 4.27 4.24 4.33 8.14 -26.24%
DPS 1.42 1.24 1.24 1.13 1.15 0.95 1.84 -15.82%
NAPS 0.2546 0.2474 0.2315 0.2195 0.2092 0.1789 0.3456 -18.38%
Adjusted Per Share Value based on latest NOSH - 7,590,619
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.62 9.53 9.46 9.46 9.58 8.47 8.19 3.46%
EPS 5.27 5.35 4.40 4.29 4.18 4.11 4.01 19.92%
DPS 1.45 1.27 1.27 1.14 1.14 0.91 0.91 36.30%
NAPS 0.2608 0.2536 0.2373 0.2204 0.2062 0.17 0.1703 32.75%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.87 0.85 0.88 1.02 1.07 0.92 1.78 -
P/RPS 10.34 9.14 9.54 10.83 11.00 10.33 10.71 -2.31%
P/EPS 16.89 16.28 20.52 23.87 25.22 21.25 21.86 -15.75%
EY 5.92 6.14 4.87 4.19 3.96 4.71 4.57 18.77%
DY 1.63 1.46 1.41 1.11 1.08 1.04 1.03 35.68%
P/NAPS 3.42 3.44 3.80 4.65 5.11 5.14 5.15 -23.82%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 29/08/22 30/05/22 25/02/22 29/11/21 23/08/21 -
Price 0.72 0.88 0.715 0.90 0.99 1.07 1.85 -
P/RPS 8.56 9.46 7.75 9.56 10.18 12.01 11.13 -16.01%
P/EPS 13.98 16.85 16.67 21.06 23.34 24.72 22.72 -27.59%
EY 7.15 5.93 6.00 4.75 4.28 4.05 4.40 38.09%
DY 1.97 1.41 1.73 1.26 1.17 0.89 0.99 58.00%
P/NAPS 2.83 3.56 3.09 4.10 4.73 5.98 5.35 -34.51%

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