[MYEG] YoY Annualized Quarter 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- 6.28%
YoY- 25.18%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 CAGR
Revenue 692,896 647,072 685,856 486,964 475,942 414,530 314,388 12.92%
PBT 421,512 342,892 308,348 235,288 242,324 221,336 161,656 15.88%
Tax -156 -2,120 -2,460 -1,520 -9,676 -910 -536 -17.29%
NP 421,356 340,772 305,888 233,768 232,648 220,426 161,120 15.93%
-
NP to SH 423,744 338,508 305,140 235,368 233,368 223,658 162,044 15.93%
-
Tax Rate 0.04% 0.62% 0.80% 0.65% 3.99% 0.41% 0.33% -
Total Cost 271,540 306,300 379,968 253,196 243,294 194,104 153,268 9.19%
-
Net Worth 1,916,054 1,666,141 1,200,826 734,241 597,418 665,363 428,940 25.88%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 CAGR
Div - - - - 35,100 36,063 - -
Div Payout % - - - - 15.04% 16.12% - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 CAGR
Net Worth 1,916,054 1,666,141 1,200,826 734,241 597,418 665,363 428,940 25.88%
NOSH 7,477,571 7,590,619 3,771,929 3,606,306 3,606,306 3,606,306 2,382,999 19.23%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 CAGR
NP Margin 60.81% 52.66% 44.60% 48.01% 48.88% 53.17% 51.25% -
ROE 22.12% 20.32% 25.41% 32.06% 39.06% 33.61% 37.78% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 CAGR
RPS 9.32 8.52 18.41 14.06 13.56 11.49 13.19 -5.20%
EPS 5.60 4.40 8.00 6.80 6.60 6.20 6.80 -2.94%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.2577 0.2195 0.3223 0.212 0.1702 0.1845 0.18 5.67%
Adjusted Per Share Value based on latest NOSH - 7,477,571
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 CAGR
RPS 9.17 8.56 9.07 6.44 6.30 5.48 4.16 12.92%
EPS 5.61 4.48 4.04 3.11 3.09 2.96 2.14 15.97%
DPS 0.00 0.00 0.00 0.00 0.46 0.48 0.00 -
NAPS 0.2535 0.2204 0.1589 0.0971 0.079 0.088 0.0567 25.90%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 29/12/17 30/09/16 -
Price 0.765 1.02 1.97 0.96 1.41 2.23 2.28 -
P/RPS 8.21 11.97 10.70 6.83 10.40 19.40 17.28 -10.81%
P/EPS 13.42 22.87 24.05 14.13 21.21 35.96 33.53 -13.13%
EY 7.45 4.37 4.16 7.08 4.72 2.78 2.98 15.13%
DY 0.00 0.00 0.00 0.00 0.71 0.45 0.00 -
P/NAPS 2.97 4.65 6.11 4.53 8.28 12.09 12.67 -19.99%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 CAGR
Date 30/05/23 30/05/22 31/05/21 29/06/20 30/05/19 27/02/18 29/11/16 -
Price 0.79 0.90 1.93 1.40 1.43 2.71 2.21 -
P/RPS 8.48 10.56 10.48 9.96 10.55 23.58 16.75 -9.94%
P/EPS 13.86 20.18 23.57 20.60 21.51 43.70 32.50 -12.28%
EY 7.21 4.96 4.24 4.85 4.65 2.29 3.08 13.97%
DY 0.00 0.00 0.00 0.00 0.70 0.37 0.00 -
P/NAPS 3.07 4.10 5.99 6.60 8.40 14.69 12.28 -19.20%

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