[MYEG] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 5.34%
YoY- 29.49%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 774,276 717,226 685,721 662,638 651,182 720,597 714,777 5.45%
PBT 488,277 412,889 446,857 424,046 404,391 413,436 337,694 27.78%
Tax -1,433 -1,232 -3,276 -3,458 -3,949 -5,815 -3,950 -49.03%
NP 486,844 411,657 443,581 420,588 400,442 407,621 333,744 28.53%
-
NP to SH 487,652 412,219 442,931 420,011 398,702 404,547 332,302 29.04%
-
Tax Rate 0.29% 0.30% 0.73% 0.82% 0.98% 1.41% 1.17% -
Total Cost 287,432 305,569 242,140 242,050 250,740 312,976 381,033 -17.09%
-
Net Worth 2,243,416 2,105,188 2,039,881 1,916,054 1,971,258 1,916,553 1,793,754 16.03%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 145,679 109,282 109,282 109,959 109,959 96,100 96,100 31.86%
Div Payout % 29.87% 26.51% 24.67% 26.18% 27.58% 23.76% 28.92% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,243,416 2,105,188 2,039,881 1,916,054 1,971,258 1,916,553 1,793,754 16.03%
NOSH 7,558,681 7,558,681 7,477,571 7,477,571 7,477,571 7,477,571 7,590,619 -0.27%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 62.88% 57.40% 64.69% 63.47% 61.49% 56.57% 46.69% -
ROE 21.74% 19.58% 21.71% 21.92% 20.23% 21.11% 18.53% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 10.24 9.67 9.17 8.91 8.41 9.30 9.22 7.22%
EPS 6.45 5.56 5.92 5.65 5.15 5.22 4.29 31.14%
DPS 1.93 1.47 1.46 1.48 1.42 1.24 1.24 34.19%
NAPS 0.2968 0.2837 0.2728 0.2577 0.2546 0.2474 0.2315 17.96%
Adjusted Per Share Value based on latest NOSH - 7,477,571
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 10.24 9.49 9.07 8.77 8.62 9.53 9.46 5.40%
EPS 6.45 5.45 5.86 5.56 5.27 5.35 4.40 28.95%
DPS 1.93 1.45 1.45 1.45 1.45 1.27 1.27 32.08%
NAPS 0.2968 0.2785 0.2699 0.2535 0.2608 0.2536 0.2373 16.03%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.815 0.795 0.75 0.765 0.87 0.85 0.88 -
P/RPS 7.96 8.23 8.18 8.58 10.34 9.14 9.54 -11.34%
P/EPS 12.63 14.31 12.66 13.54 16.89 16.28 20.52 -27.57%
EY 7.92 6.99 7.90 7.38 5.92 6.14 4.87 38.16%
DY 2.37 1.85 1.95 1.93 1.63 1.46 1.41 41.23%
P/NAPS 2.75 2.80 2.75 2.97 3.42 3.44 3.80 -19.34%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 20/11/23 21/08/23 30/05/23 27/02/23 29/11/22 29/08/22 -
Price 0.79 0.805 0.79 0.79 0.72 0.88 0.715 -
P/RPS 7.71 8.33 8.61 8.86 8.56 9.46 7.75 -0.34%
P/EPS 12.25 14.49 13.34 13.98 13.98 16.85 16.67 -18.52%
EY 8.17 6.90 7.50 7.15 7.15 5.93 6.00 22.78%
DY 2.44 1.83 1.85 1.87 1.97 1.41 1.73 25.68%
P/NAPS 2.66 2.84 2.90 3.07 2.83 3.56 3.09 -9.48%

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