[MYEG] YoY Quarter Result on 30-Jun-2023 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
21-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 5.31%
YoY- 25.86%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
Revenue 242,284 184,875 161,792 161,729 124,336 119,133 111,530 13.20%
PBT 165,959 111,751 88,940 80,633 64,017 56,999 58,481 18.14%
Tax -621 -400 -582 -525 -894 1,268 -369 8.67%
NP 165,338 111,351 88,358 80,108 63,123 58,267 58,112 18.19%
-
NP to SH 165,421 111,556 88,636 80,684 63,058 58,199 58,550 18.06%
-
Tax Rate 0.37% 0.36% 0.65% 0.65% 1.40% -2.22% 0.63% -
Total Cost 76,946 73,524 73,434 81,621 61,213 60,866 53,418 6.00%
-
Net Worth 2,527,995 2,039,881 1,793,754 1,287,219 789,250 589,696 680,149 23.35%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
Div 18,648 18,693 19,371 9,311 17,300 - - -
Div Payout % 11.27% 16.76% 21.85% 11.54% 27.44% - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
Net Worth 2,527,995 2,039,881 1,793,754 1,287,219 789,250 589,696 680,149 23.35%
NOSH 7,558,681 7,477,571 7,590,619 3,771,929 3,606,306 3,606,306 3,606,306 12.55%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
NP Margin 68.24% 60.23% 54.61% 49.53% 50.77% 48.91% 52.10% -
ROE 6.54% 5.47% 4.94% 6.27% 7.99% 9.87% 8.61% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
RPS 3.25 2.47 2.09 4.34 3.59 3.39 3.09 0.81%
EPS 2.20 1.50 1.20 2.20 1.80 1.70 1.60 5.22%
DPS 0.25 0.25 0.25 0.25 0.50 0.00 0.00 -
NAPS 0.3389 0.2728 0.2315 0.3456 0.2281 0.168 0.1886 9.82%
Adjusted Per Share Value based on latest NOSH - 7,477,571
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
RPS 3.18 2.42 2.12 2.12 1.63 1.56 1.46 13.25%
EPS 2.17 1.46 1.16 1.06 0.83 0.76 0.77 18.01%
DPS 0.24 0.25 0.25 0.12 0.23 0.00 0.00 -
NAPS 0.3313 0.2673 0.2351 0.1687 0.1034 0.0773 0.0891 23.36%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 30/03/18 -
Price 1.02 0.75 0.88 1.78 1.42 1.48 2.90 -
P/RPS 31.40 30.33 42.14 40.99 39.52 43.61 93.77 -16.04%
P/EPS 46.00 50.27 76.93 82.17 77.92 89.26 178.62 -19.49%
EY 2.17 1.99 1.30 1.22 1.28 1.12 0.56 24.17%
DY 0.25 0.33 0.28 0.14 0.35 0.00 0.00 -
P/NAPS 3.01 2.75 3.80 5.15 6.23 8.81 15.38 -22.95%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 CAGR
Date 20/08/24 21/08/23 29/08/22 23/08/21 27/08/20 29/08/19 30/05/18 -
Price 0.905 0.79 0.715 1.85 1.46 1.36 0.765 -
P/RPS 27.86 31.95 34.24 42.61 40.63 40.07 24.74 1.91%
P/EPS 40.81 52.95 62.50 85.40 80.11 82.02 47.12 -2.27%
EY 2.45 1.89 1.60 1.17 1.25 1.22 2.12 2.33%
DY 0.28 0.32 0.35 0.14 0.34 0.00 0.00 -
P/NAPS 2.67 2.90 3.09 5.35 6.40 8.10 4.06 -6.48%

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