[MYEG] YoY TTM Result on 30-Jun-2022 [#2]

Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 2.45%
YoY- 9.59%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 CAGR
Revenue 685,721 714,777 619,178 484,911 495,438 423,908 324,757 12.18%
PBT 446,857 337,694 303,160 252,775 81,511 228,573 171,880 15.83%
Tax -3,276 -3,950 -1,450 -2,472 -4,677 -1,527 -489 34.00%
NP 443,581 333,744 301,710 250,303 76,834 227,046 171,391 15.75%
-
NP to SH 442,931 332,302 303,226 251,609 77,409 229,856 172,190 15.64%
-
Tax Rate 0.73% 1.17% 0.48% 0.98% 5.74% 0.67% 0.28% -
Total Cost 242,140 381,033 317,468 234,608 418,604 196,862 153,366 7.28%
-
Net Worth 2,039,881 1,793,754 1,287,219 789,250 589,696 680,149 0 -
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 CAGR
Div 109,282 96,100 68,501 87,170 17,550 61,307 43,603 15.18%
Div Payout % 24.67% 28.92% 22.59% 34.65% 22.67% 26.67% 25.32% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 CAGR
Net Worth 2,039,881 1,793,754 1,287,219 789,250 589,696 680,149 0 -
NOSH 7,477,571 7,590,619 3,771,929 3,606,306 3,606,306 3,606,306 3,606,306 11.87%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 CAGR
NP Margin 64.69% 46.69% 48.73% 51.62% 15.51% 53.56% 52.78% -
ROE 21.71% 18.53% 23.56% 31.88% 13.13% 33.79% 0.00% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 CAGR
RPS 9.17 9.22 16.62 14.01 14.11 11.75 13.53 -5.80%
EPS 5.92 4.29 8.14 7.27 2.21 6.37 7.17 -2.90%
DPS 1.46 1.24 1.84 2.50 0.50 1.70 1.80 -3.17%
NAPS 0.2728 0.2315 0.3456 0.2281 0.168 0.1886 0.00 -
Adjusted Per Share Value based on latest NOSH - 7,590,619
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 CAGR
RPS 9.07 9.46 8.19 6.42 6.55 5.61 4.30 12.17%
EPS 5.86 4.40 4.01 3.33 1.02 3.04 2.28 15.63%
DPS 1.45 1.27 0.91 1.15 0.23 0.81 0.58 15.14%
NAPS 0.2699 0.2373 0.1703 0.1044 0.078 0.09 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 30/03/18 30/12/16 -
Price 0.75 0.88 1.78 1.42 1.48 2.90 1.51 -
P/RPS 8.18 9.54 10.71 10.13 10.49 24.67 11.16 -4.66%
P/EPS 12.66 20.52 21.86 19.53 67.11 45.50 21.05 -7.52%
EY 7.90 4.87 4.57 5.12 1.49 2.20 4.75 8.14%
DY 1.95 1.41 1.03 1.76 0.34 0.59 1.19 7.89%
P/NAPS 2.75 3.80 5.15 6.23 8.81 15.38 0.00 -
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/12/16 CAGR
Date 21/08/23 29/08/22 23/08/21 27/08/20 29/08/19 30/05/18 27/02/17 -
Price 0.79 0.715 1.85 1.46 1.36 0.765 1.62 -
P/RPS 8.61 7.75 11.13 10.42 9.64 6.51 11.98 -4.95%
P/EPS 13.34 16.67 22.72 20.08 61.67 12.00 22.59 -7.78%
EY 7.50 6.00 4.40 4.98 1.62 8.33 4.43 8.43%
DY 1.85 1.73 0.99 1.71 0.37 2.22 1.11 8.17%
P/NAPS 2.90 3.09 5.35 6.40 8.10 4.06 0.00 -

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