Highlights

[MYEG] YoY 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?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 124,336 119,133 111,530 88,664 63,491 29,765 23,463 29.24%
  YoY % 4.37% 6.82% 25.79% 39.65% 113.31% 26.86% -
  Horiz. % 529.92% 507.75% 475.34% 377.89% 270.60% 126.86% 100.00%
PBT 64,017 56,999 58,481 47,164 30,647 14,166 11,295 30.58%
  YoY % 12.31% -2.53% 23.99% 53.89% 116.34% 25.42% -
  Horiz. % 566.77% 504.64% 517.76% 417.57% 271.33% 125.42% 100.00%
Tax -894 1,268 -369 -162 -385 -118 -90 42.35%
  YoY % -170.50% 443.63% -127.78% 57.92% -226.27% -31.11% -
  Horiz. % 993.33% -1,408.89% 410.00% 180.00% 427.78% 131.11% 100.00%
NP 63,123 58,267 58,112 47,002 30,262 14,048 11,205 30.46%
  YoY % 8.33% 0.27% 23.64% 55.32% 115.42% 25.37% -
  Horiz. % 563.35% 520.01% 518.63% 419.47% 270.08% 125.37% 100.00%
NP to SH 63,058 58,199 58,550 47,621 30,316 14,086 11,205 30.44%
  YoY % 8.35% -0.60% 22.95% 57.08% 115.22% 25.71% -
  Horiz. % 562.77% 519.40% 522.53% 425.00% 270.56% 125.71% 100.00%
Tax Rate 1.40 % -2.22 % 0.63 % 0.34 % 1.26 % 0.83 % 0.80 % 8.99%
  YoY % 163.06% -452.38% 85.29% -73.02% 51.81% 3.75% -
  Horiz. % 175.00% -277.50% 78.75% 42.50% 157.50% 103.75% 100.00%
Total Cost 61,213 60,866 53,418 41,662 33,229 15,717 12,258 28.06%
  YoY % 0.57% 13.94% 28.22% 25.38% 111.42% 28.22% -
  Horiz. % 499.37% 496.54% 435.78% 339.88% 271.08% 128.22% 100.00%
Net Worth 789,250 589,696 680,149 488,552 348,148 224,730 156,339 28.28%
  YoY % 33.84% -13.30% 39.22% 40.33% 54.92% 43.75% -
  Horiz. % 504.83% 377.19% 435.05% 312.50% 222.69% 143.75% 100.00%
Dividend
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 17,300 - - 12,003 6,063 2,934 2,948 31.28%
  YoY % 0.00% 0.00% 0.00% 97.98% 106.61% -0.48% -
  Horiz. % 586.72% 0.00% 0.00% 407.09% 205.62% 99.52% 100.00%
Div Payout % 27.44 % - % - % 25.21 % 20.00 % 20.83 % 26.32 % 0.64%
  YoY % 0.00% 0.00% 0.00% 26.05% -3.98% -20.86% -
  Horiz. % 104.26% 0.00% 0.00% 95.78% 75.99% 79.14% 100.00%
Equity
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 789,250 589,696 680,149 488,552 348,148 224,730 156,339 28.28%
  YoY % 33.84% -13.30% 39.22% 40.33% 54.92% 43.75% -
  Horiz. % 504.83% 377.19% 435.05% 312.50% 222.69% 143.75% 100.00%
NOSH 3,460,108 3,510,099 3,606,306 2,400,749 1,212,640 586,916 589,736 31.28%
  YoY % -1.42% -2.67% 50.22% 97.98% 106.61% -0.48% -
  Horiz. % 586.72% 595.20% 611.51% 407.09% 205.62% 99.52% 100.00%
Ratio Analysis
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 50.77 % 48.91 % 52.10 % 53.01 % 47.66 % 47.20 % 47.76 % 0.94%
  YoY % 3.80% -6.12% -1.72% 11.23% 0.97% -1.17% -
  Horiz. % 106.30% 102.41% 109.09% 110.99% 99.79% 98.83% 100.00%
ROE 7.99 % 9.87 % 8.61 % 9.75 % 8.71 % 6.27 % 7.17 % 1.68%
  YoY % -19.05% 14.63% -11.69% 11.94% 38.92% -12.55% -
  Horiz. % 111.44% 137.66% 120.08% 135.98% 121.48% 87.45% 100.00%
Per Share
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 3.59 3.39 3.09 3.69 5.24 5.07 3.98 -1.57%
  YoY % 5.90% 9.71% -16.26% -29.58% 3.35% 27.39% -
  Horiz. % 90.20% 85.18% 77.64% 92.71% 131.66% 127.39% 100.00%
EPS 1.80 1.70 1.60 2.00 2.50 2.40 1.90 -0.83%
  YoY % 5.88% 6.25% -20.00% -20.00% 4.17% 26.32% -
  Horiz. % 94.74% 89.47% 84.21% 105.26% 131.58% 126.32% 100.00%
DPS 0.50 0.00 0.00 0.50 0.50 0.50 0.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.2281 0.1680 0.1886 0.2035 0.2871 0.3829 0.2651 -2.29%
  YoY % 35.77% -10.92% -7.32% -29.12% -25.02% 44.44% -
  Horiz. % 86.04% 63.37% 71.14% 76.76% 108.30% 144.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,606,305
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 3.45 3.30 3.09 2.46 1.76 0.83 0.65 29.27%
  YoY % 4.55% 6.80% 25.61% 39.77% 112.05% 27.69% -
  Horiz. % 530.77% 507.69% 475.38% 378.46% 270.77% 127.69% 100.00%
EPS 1.75 1.61 1.62 1.32 0.84 0.39 0.31 30.50%
  YoY % 8.70% -0.62% 22.73% 57.14% 115.38% 25.81% -
  Horiz. % 564.52% 519.35% 522.58% 425.81% 270.97% 125.81% 100.00%
DPS 0.48 0.00 0.00 0.33 0.17 0.08 0.08 31.73%
  YoY % 0.00% 0.00% 0.00% 94.12% 112.50% 0.00% -
  Horiz. % 600.00% 0.00% 0.00% 412.50% 212.50% 100.00% 100.00%
NAPS 0.2189 0.1635 0.1886 0.1355 0.0965 0.0623 0.0434 28.26%
  YoY % 33.88% -13.31% 39.19% 40.41% 54.90% 43.55% -
  Horiz. % 504.38% 376.73% 434.56% 312.21% 222.35% 143.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/20 28/06/19 30/03/18 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.4200 1.4800 2.9000 1.5100 4.3200 4.2200 2.6600 -
P/RPS 39.52 43.61 93.77 40.89 82.51 83.21 66.86 -7.77%
  YoY % -9.38% -53.49% 129.32% -50.44% -0.84% 24.45% -
  Horiz. % 59.11% 65.23% 140.25% 61.16% 123.41% 124.45% 100.00%
P/EPS 77.92 89.26 178.62 76.12 172.80 175.83 140.00 -8.62%
  YoY % -12.70% -50.03% 134.66% -55.95% -1.72% 25.59% -
  Horiz. % 55.66% 63.76% 127.59% 54.37% 123.43% 125.59% 100.00%
EY 1.28 1.12 0.56 1.31 0.58 0.57 0.71 9.49%
  YoY % 14.29% 100.00% -57.25% 125.86% 1.75% -19.72% -
  Horiz. % 180.28% 157.75% 78.87% 184.51% 81.69% 80.28% 100.00%
DY 0.35 0.00 0.00 0.33 0.12 0.12 0.19 9.85%
  YoY % 0.00% 0.00% 0.00% 175.00% 0.00% -36.84% -
  Horiz. % 184.21% 0.00% 0.00% 173.68% 63.16% 63.16% 100.00%
P/NAPS 6.23 8.81 15.38 7.42 15.05 11.02 10.03 -7.06%
  YoY % -29.28% -42.72% 107.28% -50.70% 36.57% 9.87% -
  Horiz. % 62.11% 87.84% 153.34% 73.98% 150.05% 109.87% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/08/20 29/08/19 30/05/18 27/02/17 29/02/16 27/02/15 26/02/14 -
Price 1.4600 1.3600 0.7650 1.6200 2.1700 2.5000 2.9200 -
P/RPS 40.63 40.07 24.74 43.86 41.45 49.30 73.39 -8.69%
  YoY % 1.40% 61.96% -43.59% 5.81% -15.92% -32.82% -
  Horiz. % 55.36% 54.60% 33.71% 59.76% 56.48% 67.18% 100.00%
P/EPS 80.11 82.02 47.12 81.67 86.80 104.17 153.68 -9.53%
  YoY % -2.33% 74.07% -42.30% -5.91% -16.67% -32.22% -
  Horiz. % 52.13% 53.37% 30.66% 53.14% 56.48% 67.78% 100.00%
EY 1.25 1.22 2.12 1.22 1.15 0.96 0.65 10.58%
  YoY % 2.46% -42.45% 73.77% 6.09% 19.79% 47.69% -
  Horiz. % 192.31% 187.69% 326.15% 187.69% 176.92% 147.69% 100.00%
DY 0.34 0.00 0.00 0.31 0.23 0.20 0.17 11.25%
  YoY % 0.00% 0.00% 0.00% 34.78% 15.00% 17.65% -
  Horiz. % 200.00% 0.00% 0.00% 182.35% 135.29% 117.65% 100.00%
P/NAPS 6.40 8.10 4.06 7.96 7.56 6.53 11.01 -8.01%
  YoY % -20.99% 99.51% -48.99% 5.29% 15.77% -40.69% -
  Horiz. % 58.13% 73.57% 36.88% 72.30% 68.66% 59.31% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

428  161  587  1275 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.365+0.085 
 VC 0.055+0.005 
 MAHSING 1.04+0.06 
 LUSTER 0.175+0.005 
 KANGER 0.1750.00 
 TRIVE 0.015+0.005 
 ESCERAM 0.65+0.01 
 ISTONE 0.215+0.005 
 DATAPRP 0.205+0.02 
 IRIS 0.265+0.005 

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!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
5. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
6. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
7. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS