Highlights

[MYEG] QoQ Quarter Result on 2020-06-30 [#2]

Stock [MYEG]: MY E.G.SERVICES BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     7.16%    YoY -     8.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 124,336 121,741 119,692 119,142 119,133 121,738 116,233 4.60%
  QoQ % 2.13% 1.71% 0.46% 0.01% -2.14% 4.74% -
  Horiz. % 106.97% 104.74% 102.98% 102.50% 102.49% 104.74% 100.00%
PBT 64,017 58,822 69,494 60,442 56,999 62,026 59,136 5.43%
  QoQ % 8.83% -15.36% 14.98% 6.04% -8.10% 4.89% -
  Horiz. % 108.25% 99.47% 117.52% 102.21% 96.39% 104.89% 100.00%
Tax -894 -380 -871 -327 1,268 -3,825 -1,013 -8.00%
  QoQ % -135.26% 56.37% -166.36% -125.79% 133.15% -277.59% -
  Horiz. % 88.25% 37.51% 85.98% 32.28% -125.17% 377.59% 100.00%
NP 63,123 58,442 68,623 60,115 58,267 58,201 58,123 5.66%
  QoQ % 8.01% -14.84% 14.15% 3.17% 0.11% 0.13% -
  Horiz. % 108.60% 100.55% 118.07% 103.43% 100.25% 100.13% 100.00%
NP to SH 63,058 58,842 69,283 60,426 58,199 58,028 58,656 4.95%
  QoQ % 7.16% -15.07% 14.66% 3.83% 0.29% -1.07% -
  Horiz. % 107.50% 100.32% 118.12% 103.02% 99.22% 98.93% 100.00%
Tax Rate 1.40 % 0.65 % 1.25 % 0.54 % -2.22 % 6.17 % 1.71 % -12.49%
  QoQ % 115.38% -48.00% 131.48% 124.32% -135.98% 260.82% -
  Horiz. % 81.87% 38.01% 73.10% 31.58% -129.82% 360.82% 100.00%
Total Cost 61,213 63,299 51,069 59,027 60,866 63,537 58,110 3.53%
  QoQ % -3.30% 23.95% -13.48% -3.02% -4.20% 9.34% -
  Horiz. % 105.34% 108.93% 87.88% 101.58% 104.74% 109.34% 100.00%
Net Worth 789,250 734,241 692,057 643,557 589,696 597,418 574,512 23.60%
  QoQ % 7.49% 6.10% 7.54% 9.13% -1.29% 3.99% -
  Horiz. % 137.38% 127.80% 120.46% 112.02% 102.64% 103.99% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 17,300 - 69,869 - - 17,550 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.58% 0.00% 398.11% 0.00% 0.00% 100.00% -
Div Payout % 27.44 % - % 100.85 % - % - % 30.24 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.74% 0.00% 333.50% 0.00% 0.00% 100.00% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 789,250 734,241 692,057 643,557 589,696 597,418 574,512 23.60%
  QoQ % 7.49% 6.10% 7.54% 9.13% -1.29% 3.99% -
  Horiz. % 137.38% 127.80% 120.46% 112.02% 102.64% 103.99% 100.00%
NOSH 3,460,108 3,463,405 3,493,477 3,484,338 3,510,099 3,510,099 3,533,288 -1.39%
  QoQ % -0.10% -0.86% 0.26% -0.73% 0.00% -0.66% -
  Horiz. % 97.93% 98.02% 98.87% 98.61% 99.34% 99.34% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 50.77 % 48.01 % 57.33 % 50.46 % 48.91 % 47.81 % 50.01 % 1.01%
  QoQ % 5.75% -16.26% 13.61% 3.17% 2.30% -4.40% -
  Horiz. % 101.52% 96.00% 114.64% 100.90% 97.80% 95.60% 100.00%
ROE 7.99 % 8.01 % 10.01 % 9.39 % 9.87 % 9.71 % 10.21 % -15.09%
  QoQ % -0.25% -19.98% 6.60% -4.86% 1.65% -4.90% -
  Horiz. % 78.26% 78.45% 98.04% 91.97% 96.67% 95.10% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 3.59 3.52 3.43 3.42 3.39 3.47 3.29 6.00%
  QoQ % 1.99% 2.62% 0.29% 0.88% -2.31% 5.47% -
  Horiz. % 109.12% 106.99% 104.26% 103.95% 103.04% 105.47% 100.00%
EPS 1.80 1.70 2.00 1.70 1.70 1.70 1.70 3.89%
  QoQ % 5.88% -15.00% 17.65% 0.00% 0.00% 0.00% -
  Horiz. % 105.88% 100.00% 117.65% 100.00% 100.00% 100.00% 100.00%
DPS 0.50 0.00 2.00 0.00 0.00 0.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 400.00% 0.00% 0.00% 100.00% -
NAPS 0.2281 0.2120 0.1981 0.1847 0.1680 0.1702 0.1626 25.34%
  QoQ % 7.59% 7.02% 7.26% 9.94% -1.29% 4.67% -
  Horiz. % 140.28% 130.38% 121.83% 113.59% 103.32% 104.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,606,305
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 3.45 3.38 3.32 3.30 3.30 3.38 3.22 4.71%
  QoQ % 2.07% 1.81% 0.61% 0.00% -2.37% 4.97% -
  Horiz. % 107.14% 104.97% 103.11% 102.48% 102.48% 104.97% 100.00%
EPS 1.75 1.63 1.92 1.68 1.61 1.61 1.63 4.85%
  QoQ % 7.36% -15.10% 14.29% 4.35% 0.00% -1.23% -
  Horiz. % 107.36% 100.00% 117.79% 103.07% 98.77% 98.77% 100.00%
DPS 0.48 0.00 1.94 0.00 0.00 0.49 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.96% 0.00% 395.92% 0.00% 0.00% 100.00% -
NAPS 0.2189 0.2036 0.1919 0.1785 0.1635 0.1657 0.1593 23.62%
  QoQ % 7.51% 6.10% 7.51% 9.17% -1.33% 4.02% -
  Horiz. % 137.41% 127.81% 120.46% 112.05% 102.64% 104.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.4200 0.9600 1.1000 1.4000 1.4800 1.4100 0.9750 -
P/RPS 39.52 27.31 32.11 40.94 43.61 40.65 29.64 21.16%
  QoQ % 44.71% -14.95% -21.57% -6.12% 7.28% 37.15% -
  Horiz. % 133.33% 92.14% 108.33% 138.12% 147.13% 137.15% 100.00%
P/EPS 77.92 56.51 55.47 80.73 89.26 85.29 58.73 20.76%
  QoQ % 37.89% 1.87% -31.29% -9.56% 4.65% 45.22% -
  Horiz. % 132.67% 96.22% 94.45% 137.46% 151.98% 145.22% 100.00%
EY 1.28 1.77 1.80 1.24 1.12 1.17 1.70 -17.25%
  QoQ % -27.68% -1.67% 45.16% 10.71% -4.27% -31.18% -
  Horiz. % 75.29% 104.12% 105.88% 72.94% 65.88% 68.82% 100.00%
DY 0.35 0.00 1.82 0.00 0.00 0.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 520.00% 0.00% 0.00% 100.00% -
P/NAPS 6.23 4.53 5.55 7.58 8.81 8.28 6.00 2.54%
  QoQ % 37.53% -18.38% -26.78% -13.96% 6.40% 38.00% -
  Horiz. % 103.83% 75.50% 92.50% 126.33% 146.83% 138.00% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 29/06/20 27/02/20 28/11/19 29/08/19 30/05/19 26/02/19 -
Price 1.4600 1.4000 1.1200 1.1800 1.3600 1.4300 1.0300 -
P/RPS 40.63 39.83 32.69 34.51 40.07 41.23 31.31 18.99%
  QoQ % 2.01% 21.84% -5.27% -13.88% -2.81% 31.68% -
  Horiz. % 129.77% 127.21% 104.41% 110.22% 127.98% 131.68% 100.00%
P/EPS 80.11 82.40 56.47 68.04 82.02 86.50 62.04 18.60%
  QoQ % -2.78% 45.92% -17.00% -17.04% -5.18% 39.43% -
  Horiz. % 129.13% 132.82% 91.02% 109.67% 132.21% 139.43% 100.00%
EY 1.25 1.21 1.77 1.47 1.22 1.16 1.61 -15.54%
  QoQ % 3.31% -31.64% 20.41% 20.49% 5.17% -27.95% -
  Horiz. % 77.64% 75.16% 109.94% 91.30% 75.78% 72.05% 100.00%
DY 0.34 0.00 1.79 0.00 0.00 0.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.14% 0.00% 511.43% 0.00% 0.00% 100.00% -
P/NAPS 6.40 6.60 5.65 6.39 8.10 8.40 6.33 0.74%
  QoQ % -3.03% 16.81% -11.58% -21.11% -3.57% 32.70% -
  Horiz. % 101.11% 104.27% 89.26% 100.95% 127.96% 132.70% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS