[MYEG] QoQ Quarter Result on 31-Dec-2023 [#4]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 25.14%
YoY- 100.94%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 248,131 242,284 232,958 222,056 194,121 184,875 173,224 26.98%
PBT 198,022 165,959 156,654 150,604 120,544 111,751 105,378 52.10%
Tax -2,832 -621 -566 -551 -443 -400 -39 1627.01%
NP 195,190 165,338 156,088 150,053 120,101 111,351 105,339 50.69%
-
NP to SH 195,050 165,421 155,833 150,164 119,996 111,556 105,936 50.05%
-
Tax Rate 1.43% 0.37% 0.36% 0.37% 0.37% 0.36% 0.04% -
Total Cost 52,941 76,946 76,870 72,003 74,020 73,524 67,885 -15.23%
-
Net Worth 2,632,120 2,527,995 2,362,434 2,243,416 2,105,188 2,039,881 1,916,054 23.50%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - 18,648 - 126,985 - 18,693 - -
Div Payout % - 11.27% - 84.56% - 16.76% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 2,632,120 2,527,995 2,362,434 2,243,416 2,105,188 2,039,881 1,916,054 23.50%
NOSH 7,630,028 7,558,681 7,558,681 7,558,681 7,558,681 7,477,571 7,477,571 1.35%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 78.66% 68.24% 67.00% 67.57% 61.87% 60.23% 60.81% -
ROE 7.41% 6.54% 6.60% 6.69% 5.70% 5.47% 5.53% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 3.33 3.25 3.12 2.94 2.62 2.47 2.33 26.79%
EPS 2.60 2.20 2.10 2.00 1.60 1.50 1.40 50.91%
DPS 0.00 0.25 0.00 1.68 0.00 0.25 0.00 -
NAPS 0.3528 0.3389 0.3167 0.2968 0.2837 0.2728 0.2577 23.22%
Adjusted Per Share Value based on latest NOSH - 7,558,681
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 3.25 3.18 3.05 2.91 2.54 2.42 2.27 26.94%
EPS 2.56 2.17 2.04 1.97 1.57 1.46 1.39 50.08%
DPS 0.00 0.24 0.00 1.66 0.00 0.25 0.00 -
NAPS 0.345 0.3313 0.3096 0.294 0.2759 0.2673 0.2511 23.51%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.89 1.02 0.79 0.815 0.795 0.75 0.765 -
P/RPS 26.76 31.40 25.30 27.74 30.39 30.33 32.84 -12.72%
P/EPS 34.04 46.00 37.82 41.02 49.16 50.27 53.69 -26.13%
EY 2.94 2.17 2.64 2.44 2.03 1.99 1.86 35.57%
DY 0.00 0.25 0.00 2.06 0.00 0.33 0.00 -
P/NAPS 2.52 3.01 2.49 2.75 2.80 2.75 2.97 -10.34%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 20/11/24 20/08/24 29/05/24 28/02/24 20/11/23 21/08/23 30/05/23 -
Price 0.88 0.905 1.04 0.79 0.805 0.79 0.79 -
P/RPS 26.46 27.86 33.30 26.89 30.77 31.95 33.91 -15.20%
P/EPS 33.66 40.81 49.78 39.77 49.78 52.95 55.45 -28.24%
EY 2.97 2.45 2.01 2.51 2.01 1.89 1.80 39.50%
DY 0.00 0.28 0.00 2.13 0.00 0.32 0.00 -
P/NAPS 2.49 2.67 3.28 2.66 2.84 2.90 3.07 -12.99%

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