[MYEG] YoY 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
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 CAGR
Revenue 662,638 714,714 581,785 479,708 483,747 411,602 299,584 12.98%
PBT 424,046 329,387 286,544 245,757 80,497 224,569 155,363 16.70%
Tax -3,458 -3,893 -1,819 -310 -6,421 -1,590 -712 27.51%
NP 420,588 325,494 284,725 245,447 74,076 222,979 154,651 16.63%
-
NP to SH 420,011 324,350 285,600 246,750 75,323 225,208 154,885 16.58%
-
Tax Rate 0.82% 1.18% 0.63% 0.13% 7.98% 0.71% 0.46% -
Total Cost 242,050 389,220 297,060 234,261 409,671 188,623 144,933 8.20%
-
Net Worth 1,916,054 1,666,141 1,200,826 734,241 597,418 665,363 0 -
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 CAGR
Div 109,959 86,040 76,490 69,869 67,795 61,307 37,662 17.91%
Div Payout % 26.18% 26.53% 26.78% 28.32% 90.01% 27.22% 24.32% -
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 0 -
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 63.47% 45.54% 48.94% 51.17% 15.31% 54.17% 51.62% -
ROE 21.92% 19.47% 23.78% 33.61% 12.61% 33.85% 0.00% -
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 8.91 9.42 15.62 13.85 13.78 11.41 12.57 -5.15%
EPS 5.65 4.27 7.67 7.12 2.15 6.24 6.50 -2.13%
DPS 1.48 1.13 2.05 2.00 1.93 1.70 1.58 -1.00%
NAPS 0.2577 0.2195 0.3223 0.212 0.1702 0.1845 0.00 -
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 8.77 9.46 7.70 6.35 6.40 5.45 3.96 13.00%
EPS 5.56 4.29 3.78 3.26 1.00 2.98 2.05 16.58%
DPS 1.45 1.14 1.01 0.92 0.90 0.81 0.50 17.79%
NAPS 0.2535 0.2204 0.1589 0.0971 0.079 0.088 0.00 -
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 8.58 10.83 12.62 6.93 10.23 19.54 18.14 -10.87%
P/EPS 13.54 23.87 25.70 13.47 65.71 35.71 35.08 -13.62%
EY 7.38 4.19 3.89 7.42 1.52 2.80 2.85 15.75%
DY 1.93 1.11 1.04 2.08 1.37 0.76 0.69 17.14%
P/NAPS 2.97 4.65 6.11 4.53 8.28 12.09 0.00 -
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 8.86 9.56 12.36 10.11 10.38 23.74 17.58 -10.00%
P/EPS 13.98 21.06 25.18 19.65 66.64 43.40 34.00 -12.77%
EY 7.15 4.75 3.97 5.09 1.50 2.30 2.94 14.64%
DY 1.87 1.26 1.06 1.43 1.35 0.63 0.72 15.81%
P/NAPS 3.07 4.10 5.99 6.60 8.40 14.69 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