[MYEG] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 173,224 161,768 171,464 121,741 121,738 109,226 78,597 12.92% YoY % 7.08% -5.65% 40.84% 0.00% 11.46% 38.97% - Horiz. % 220.40% 205.82% 218.16% 154.89% 154.89% 138.97% 100.00%
PBT 105,378 85,723 77,087 58,822 62,026 58,309 40,414 15.88% YoY % 22.93% 11.20% 31.05% -5.17% 6.37% 44.28% - Horiz. % 260.75% 212.11% 190.74% 145.55% 153.48% 144.28% 100.00%
Tax -39 -530 -615 -380 -3,825 -222 -134 -17.29% YoY % 92.64% 13.82% -61.84% 90.07% -1,622.97% -65.67% - Horiz. % 29.10% 395.52% 458.96% 283.58% 2,854.48% 165.67% 100.00%
NP 105,339 85,193 76,472 58,442 58,201 58,087 40,280 15.94% YoY % 23.65% 11.40% 30.85% 0.41% 0.20% 44.21% - Horiz. % 261.52% 211.50% 189.85% 145.09% 144.49% 144.21% 100.00%
NP to SH 105,936 84,627 76,285 58,842 58,028 59,047 40,511 15.93% YoY % 25.18% 10.94% 29.64% 1.40% -1.73% 45.76% - Horiz. % 261.50% 208.90% 188.31% 145.25% 143.24% 145.76% 100.00%
Tax Rate 0.04 % 0.62 % 0.80 % 0.65 % 6.17 % 0.38 % 0.33 % -27.72% YoY % -93.55% -22.50% 23.08% -89.47% 1,523.68% 15.15% - Horiz. % 12.12% 187.88% 242.42% 196.97% 1,869.70% 115.15% 100.00%
Total Cost 67,885 76,575 94,992 63,299 63,537 51,139 38,317 9.20% YoY % -11.35% -19.39% 50.07% -0.37% 24.24% 33.46% - Horiz. % 177.17% 199.85% 247.91% 165.20% 165.82% 133.46% 100.00%
Net Worth 1,916,054 1,666,141 1,200,826 734,241 597,418 665,363 428,940 25.89% YoY % 15.00% 38.75% 63.55% 22.90% -10.21% 55.12% - Horiz. % 446.70% 388.43% 279.95% 171.18% 139.28% 155.12% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 CAGR
Div - - - - 17,550 18,031 - - YoY % 0.00% 0.00% 0.00% 0.00% -2.67% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 97.33% 100.00% -
Div Payout % - % - % - % - % 30.24 % 30.54 % - % - YoY % 0.00% 0.00% 0.00% 0.00% -0.98% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 99.02% 100.00% -
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 25.89% YoY % 15.00% 38.75% 63.55% 22.90% -10.21% 55.12% - Horiz. % 446.70% 388.43% 279.95% 171.18% 139.28% 155.12% 100.00%
NOSH 7,435,215 7,590,619 3,725,804 3,463,405 3,510,099 3,606,306 2,382,999 19.13% YoY % -2.05% 103.73% 7.58% -1.33% -2.67% 51.33% - Horiz. % 312.01% 318.53% 156.35% 145.34% 147.30% 151.33% 100.00%
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 % 47.81 % 53.18 % 51.25 % 2.67% YoY % 15.48% 18.07% -7.10% 0.42% -10.10% 3.77% - Horiz. % 118.65% 102.75% 87.02% 93.68% 93.29% 103.77% 100.00%
ROE 5.53 % 5.08 % 6.35 % 8.01 % 9.71 % 8.87 % 9.44 % -7.90% YoY % 8.86% -20.00% -20.72% -17.51% 9.47% -6.04% - Horiz. % 58.58% 53.81% 67.27% 84.85% 102.86% 93.96% 100.00%
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 2.33 2.13 4.60 3.52 3.47 3.03 3.30 -5.21% YoY % 9.39% -53.70% 30.68% 1.44% 14.52% -8.18% - Horiz. % 70.61% 64.55% 139.39% 106.67% 105.15% 91.82% 100.00%
EPS 1.40 1.10 2.00 1.70 1.70 1.60 1.70 -2.94% YoY % 27.27% -45.00% 17.65% 0.00% 6.25% -5.88% - Horiz. % 82.35% 64.71% 117.65% 100.00% 100.00% 94.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 0.2577 0.2195 0.3223 0.2120 0.1702 0.1845 0.1800 5.67% YoY % 17.40% -31.90% 52.03% 24.56% -7.75% 2.50% - Horiz. % 143.17% 121.94% 179.06% 117.78% 94.56% 102.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 7,558,681 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 30/09/16 CAGR
RPS 2.29 2.14 2.27 1.61 1.61 1.45 1.04 12.91% YoY % 7.01% -5.73% 40.99% 0.00% 11.03% 39.42% - Horiz. % 220.19% 205.77% 218.27% 154.81% 154.81% 139.42% 100.00%
EPS 1.40 1.12 1.01 0.78 0.77 0.78 0.54 15.78% YoY % 25.00% 10.89% 29.49% 1.30% -1.28% 44.44% - Horiz. % 259.26% 207.41% 187.04% 144.44% 142.59% 144.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.23 0.24 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% -4.17% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 95.83% 100.00% -
NAPS 0.2535 0.2204 0.1589 0.0971 0.0790 0.0880 0.0567 25.90% YoY % 15.02% 38.70% 63.65% 22.91% -10.23% 55.20% - Horiz. % 447.09% 388.71% 280.25% 171.25% 139.33% 155.20% 100.00%
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 0.7650 1.0200 1.9700 0.9600 1.4100 2.2300 2.2800 -
P/RPS 32.84 47.86 42.81 27.31 40.65 73.63 69.13 -10.82% YoY % -31.38% 11.80% 56.76% -32.82% -44.79% 6.51% - Horiz. % 47.50% 69.23% 61.93% 39.51% 58.80% 106.51% 100.00%
P/EPS 53.69 91.49 96.22 56.51 85.29 136.20 134.12 -13.14% YoY % -41.32% -4.92% 70.27% -33.74% -37.38% 1.55% - Horiz. % 40.03% 68.22% 71.74% 42.13% 63.59% 101.55% 100.00%
EY 1.86 1.09 1.04 1.77 1.17 0.73 0.75 14.99% YoY % 70.64% 4.81% -41.24% 51.28% 60.27% -2.67% - Horiz. % 248.00% 145.33% 138.67% 236.00% 156.00% 97.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.35 0.22 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 59.09% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 159.09% 100.00% -
P/NAPS 2.97 4.65 6.11 4.53 8.28 12.09 12.67 -20.00% YoY % -36.13% -23.90% 34.88% -45.29% -31.51% -4.58% - Horiz. % 23.44% 36.70% 48.22% 35.75% 65.35% 95.42% 100.00%
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 - 30/05/22 - 29/06/20 30/05/19 27/02/18 29/11/16 -
Price 0.7900 0.9000 1.9300 1.4000 1.4300 2.7100 2.2100 -
P/RPS 33.91 42.23 41.94 39.83 41.23 89.48 67.01 -9.95% YoY % -19.70% 0.69% 5.30% -3.40% -53.92% 33.53% - Horiz. % 50.60% 63.02% 62.59% 59.44% 61.53% 133.53% 100.00%
P/EPS 55.45 80.73 94.26 82.40 86.50 165.51 130.00 -12.28% YoY % -31.31% -14.35% 14.39% -4.74% -47.74% 27.32% - Horiz. % 42.65% 62.10% 72.51% 63.38% 66.54% 127.32% 100.00%
EY 1.80 1.24 1.06 1.21 1.16 0.60 0.77 13.95% YoY % 45.16% 16.98% -12.40% 4.31% 93.33% -22.08% - Horiz. % 233.77% 161.04% 137.66% 157.14% 150.65% 77.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.35 0.18 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 94.44% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 194.44% 100.00% -
P/NAPS 3.07 4.10 5.99 6.60 8.40 14.69 12.28 -19.20% YoY % -25.12% -31.55% -9.24% -21.43% -42.82% 19.63% - Horiz. % 25.00% 33.39% 48.78% 53.75% 68.40% 119.63% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MYEG Qtrly Report QTR1 FY2022.pdf 
