Highlights

[MYEG] YoY Quarter Result on 2018-12-31 [#1]

Stock [MYEG]: MY E.G.SERVICES BHD
Announcement Date 26-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2019
Quarter 31-Dec-2018  [#1]
Profit Trend QoQ -     160.18%    YoY -     -0.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 116,233 109,226 78,597 60,741 27,720 20,406 16,062 37.22%
  YoY % 6.42% 38.97% 29.40% 119.12% 35.84% 27.05% -
  Horiz. % 723.65% 680.03% 489.34% 378.17% 172.58% 127.05% 100.00%
PBT 59,136 58,309 40,414 28,277 12,130 8,566 6,541 42.19%
  YoY % 1.42% 44.28% 42.92% 133.12% 41.61% 30.96% -
  Horiz. % 904.08% 891.44% 617.86% 432.30% 185.45% 130.96% 100.00%
Tax -1,013 -222 -134 -129 -106 -25 -37 69.75%
  YoY % -356.31% -65.67% -3.88% -21.70% -324.00% 32.43% -
  Horiz. % 2,737.84% 600.00% 362.16% 348.65% 286.49% 67.57% 100.00%
NP 58,123 58,087 40,280 28,148 12,024 8,541 6,504 41.93%
  YoY % 0.06% 44.21% 43.10% 134.10% 40.78% 31.32% -
  Horiz. % 893.65% 893.10% 619.31% 432.78% 184.87% 131.32% 100.00%
NP to SH 58,656 59,047 40,511 28,498 12,042 8,541 6,504 42.14%
  YoY % -0.66% 45.76% 42.15% 136.66% 40.99% 31.32% -
  Horiz. % 901.84% 907.86% 622.86% 438.16% 185.15% 131.32% 100.00%
Tax Rate 1.71 % 0.38 % 0.33 % 0.46 % 0.87 % 0.29 % 0.57 % 19.20%
  YoY % 350.00% 15.15% -28.26% -47.13% 200.00% -49.12% -
  Horiz. % 300.00% 66.67% 57.89% 80.70% 152.63% 50.88% 100.00%
Total Cost 58,110 51,139 38,317 32,593 15,696 11,865 9,558 33.45%
  YoY % 13.63% 33.46% 17.56% 107.65% 32.29% 24.14% -
  Horiz. % 607.97% 535.04% 400.89% 341.00% 164.22% 124.14% 100.00%
Net Worth 574,512 665,363 428,940 294,716 192,611 152,456 123,398 27.88%
  YoY % -13.65% 55.12% 45.54% 53.01% 26.34% 23.55% -
  Horiz. % 465.57% 539.20% 347.61% 238.83% 156.09% 123.55% 100.00%
Dividend
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 18,031 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 30.54 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 574,512 665,363 428,940 294,716 192,611 152,456 123,398 27.88%
  YoY % -13.65% 55.12% 45.54% 53.01% 26.34% 23.55% -
  Horiz. % 465.57% 539.20% 347.61% 238.83% 156.09% 123.55% 100.00%
NOSH 3,533,288 3,606,306 2,382,999 1,187,416 602,100 610,071 591,272 33.08%
  YoY % -2.02% 51.33% 100.69% 97.21% -1.31% 3.18% -
  Horiz. % 597.57% 609.92% 403.03% 200.82% 101.83% 103.18% 100.00%
Ratio Analysis
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 50.01 % 53.18 % 51.25 % 46.34 % 43.38 % 41.86 % 40.49 % 3.43%
  YoY % -5.96% 3.77% 10.60% 6.82% 3.63% 3.38% -
  Horiz. % 123.51% 131.34% 126.57% 114.45% 107.14% 103.38% 100.00%
ROE 10.21 % 8.87 % 9.44 % 9.67 % 6.25 % 5.60 % 5.27 % 11.15%
  YoY % 15.11% -6.04% -2.38% 54.72% 11.61% 6.26% -
  Horiz. % 193.74% 168.31% 179.13% 183.49% 118.60% 106.26% 100.00%
Per Share
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.29 3.03 3.30 5.12 4.60 3.34 2.72 3.09%
  YoY % 8.58% -8.18% -35.55% 11.30% 37.72% 22.79% -
  Horiz. % 120.96% 111.40% 121.32% 188.24% 169.12% 122.79% 100.00%
EPS 1.70 1.60 1.70 2.40 2.00 1.40 1.10 7.21%
  YoY % 6.25% -5.88% -29.17% 20.00% 42.86% 27.27% -
  Horiz. % 154.55% 145.45% 154.55% 218.18% 181.82% 127.27% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1626 0.1845 0.1800 0.2482 0.3199 0.2499 0.2087 -3.91%
  YoY % -11.87% 2.50% -27.48% -22.41% 28.01% 19.74% -
  Horiz. % 77.91% 88.40% 86.25% 118.93% 153.28% 119.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,606,306
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.22 3.03 2.18 1.68 0.77 0.57 0.45 36.97%
  YoY % 6.27% 38.99% 29.76% 118.18% 35.09% 26.67% -
  Horiz. % 715.56% 673.33% 484.44% 373.33% 171.11% 126.67% 100.00%
EPS 1.63 1.60 1.12 0.79 0.33 0.24 0.18 42.23%
  YoY % 1.87% 42.86% 41.77% 139.39% 37.50% 33.33% -
  Horiz. % 905.56% 888.89% 622.22% 438.89% 183.33% 133.33% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1593 0.1845 0.1189 0.0817 0.0534 0.0423 0.0342 27.89%
  YoY % -13.66% 55.17% 45.53% 53.00% 26.24% 23.68% -
  Horiz. % 465.79% 539.47% 347.66% 238.89% 156.14% 123.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/18 29/12/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.9750 2.2300 2.2800 2.8100 3.7700 1.9600 0.7500 -
P/RPS 29.64 73.63 69.13 54.93 81.89 58.60 27.61 1.14%
  YoY % -59.74% 6.51% 25.85% -32.92% 39.74% 112.24% -
  Horiz. % 107.35% 266.68% 250.38% 198.95% 296.60% 212.24% 100.00%
P/EPS 58.73 136.20 134.12 117.08 188.50 140.00 68.18 -2.36%
  YoY % -56.88% 1.55% 14.55% -37.89% 34.64% 105.34% -
  Horiz. % 86.14% 199.77% 196.71% 171.72% 276.47% 205.34% 100.00%
EY 1.70 0.73 0.75 0.85 0.53 0.71 1.47 2.35%
  YoY % 132.88% -2.67% -11.76% 60.38% -25.35% -51.70% -
  Horiz. % 115.65% 49.66% 51.02% 57.82% 36.05% 48.30% 100.00%
DY 0.00 0.22 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 6.00 12.09 12.67 11.32 11.78 7.84 3.59 8.56%
  YoY % -50.37% -4.58% 11.93% -3.90% 50.26% 118.38% -
  Horiz. % 167.13% 336.77% 352.92% 315.32% 328.13% 218.38% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/02/19 27/02/18 29/11/16 27/11/15 28/11/14 29/11/13 28/11/12 -
Price 1.0300 2.7100 2.2100 3.5100 4.2500 2.5200 0.7000 -
P/RPS 31.31 89.48 67.01 68.62 92.31 75.34 25.77 3.16%
  YoY % -65.01% 33.53% -2.35% -25.66% 22.52% 192.36% -
  Horiz. % 121.50% 347.23% 260.03% 266.28% 358.21% 292.36% 100.00%
P/EPS 62.04 165.51 130.00 146.25 212.50 180.00 63.64 -0.41%
  YoY % -62.52% 27.32% -11.11% -31.18% 18.06% 182.84% -
  Horiz. % 97.49% 260.07% 204.27% 229.81% 333.91% 282.84% 100.00%
EY 1.61 0.60 0.77 0.68 0.47 0.56 1.57 0.40%
  YoY % 168.33% -22.08% 13.24% 44.68% -16.07% -64.33% -
  Horiz. % 102.55% 38.22% 49.04% 43.31% 29.94% 35.67% 100.00%
DY 0.00 0.18 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 6.33 14.69 12.28 14.14 13.29 10.08 3.35 10.71%
  YoY % -56.91% 19.63% -13.15% 6.40% 31.85% 200.90% -
  Horiz. % 188.96% 438.51% 366.57% 422.09% 396.72% 300.90% 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.
 


 

251  266  573  1235 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 KNM 0.40+0.02 
 ARMADA 0.31-0.005 
 VSOLAR 0.095-0.005 
 KNM-WB 0.1950.00 
 OPCOM 0.715+0.085 
 GPACKET-WB 0.2650.00 
 KOMARK 0.37+0.02 
 FPGROUP 0.41+0.025 
 SUMATEC 0.025-0.005 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers