[MYEG] QoQ TTM Result on 31-Mar-2024 [#1]

Announcement Date
29-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 10.23%
YoY- 27.98%
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 834,010 774,276 717,226 685,721 662,638 651,182 720,597 10.22%
PBT 539,553 488,277 412,889 446,857 424,046 404,391 413,436 19.40%
Tax -1,960 -1,433 -1,232 -3,276 -3,458 -3,949 -5,815 -51.53%
NP 537,593 486,844 411,657 443,581 420,588 400,442 407,621 20.24%
-
NP to SH 537,549 487,652 412,219 442,931 420,011 398,702 404,547 20.84%
-
Tax Rate 0.36% 0.29% 0.30% 0.73% 0.82% 0.98% 1.41% -
Total Cost 296,417 287,432 305,569 242,140 242,050 250,740 312,976 -3.55%
-
Net Worth 2,362,434 2,243,416 2,105,188 2,039,881 1,916,054 1,971,258 1,916,553 14.94%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 145,679 145,679 109,282 109,282 109,959 109,959 96,100 31.92%
Div Payout % 27.10% 29.87% 26.51% 24.67% 26.18% 27.58% 23.76% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 2,362,434 2,243,416 2,105,188 2,039,881 1,916,054 1,971,258 1,916,553 14.94%
NOSH 7,558,681 7,558,681 7,558,681 7,477,571 7,477,571 7,477,571 7,477,571 0.72%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 64.46% 62.88% 57.40% 64.69% 63.47% 61.49% 56.57% -
ROE 22.75% 21.74% 19.58% 21.71% 21.92% 20.23% 21.11% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 11.18 10.24 9.67 9.17 8.91 8.41 9.30 13.04%
EPS 7.21 6.45 5.56 5.92 5.65 5.15 5.22 24.00%
DPS 1.93 1.93 1.47 1.46 1.48 1.42 1.24 34.26%
NAPS 0.3167 0.2968 0.2837 0.2728 0.2577 0.2546 0.2474 17.87%
Adjusted Per Share Value based on latest NOSH - 7,558,681
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 11.03 10.24 9.49 9.07 8.77 8.62 9.53 10.22%
EPS 7.11 6.45 5.45 5.86 5.56 5.27 5.35 20.85%
DPS 1.93 1.93 1.45 1.45 1.45 1.45 1.27 32.14%
NAPS 0.3125 0.2968 0.2785 0.2699 0.2535 0.2608 0.2536 14.92%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.79 0.815 0.795 0.75 0.765 0.87 0.85 -
P/RPS 7.07 7.96 8.23 8.18 8.58 10.34 9.14 -15.72%
P/EPS 10.96 12.63 14.31 12.66 13.54 16.89 16.28 -23.16%
EY 9.12 7.92 6.99 7.90 7.38 5.92 6.14 30.15%
DY 2.44 2.37 1.85 1.95 1.93 1.63 1.46 40.78%
P/NAPS 2.49 2.75 2.80 2.75 2.97 3.42 3.44 -19.36%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 28/02/24 20/11/23 21/08/23 30/05/23 27/02/23 29/11/22 -
Price 1.04 0.79 0.805 0.79 0.79 0.72 0.88 -
P/RPS 9.30 7.71 8.33 8.61 8.86 8.56 9.46 -1.12%
P/EPS 14.43 12.25 14.49 13.34 13.98 13.98 16.85 -9.81%
EY 6.93 8.17 6.90 7.50 7.15 7.15 5.93 10.93%
DY 1.86 2.44 1.83 1.85 1.87 1.97 1.41 20.26%
P/NAPS 3.28 2.66 2.84 2.90 3.07 2.83 3.56 -5.30%

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