Highlights

[MYEG] YoY Quarter Result on 2020-03-31 [#1]

Stock [MYEG]: MY E.G.SERVICES BHD
Announcement Date 29-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -15.07%    YoY -     1.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 121,741 121,738 109,226 78,597 60,741 27,720 20,406 31.60%
  YoY % 0.00% 11.46% 38.97% 29.40% 119.12% 35.84% -
  Horiz. % 596.59% 596.58% 535.26% 385.17% 297.66% 135.84% 100.00%
PBT 58,822 62,026 58,309 40,414 28,277 12,130 8,566 34.48%
  YoY % -5.17% 6.37% 44.28% 42.92% 133.12% 41.61% -
  Horiz. % 686.69% 724.10% 680.70% 471.80% 330.11% 141.61% 100.00%
Tax -380 -3,825 -222 -134 -129 -106 -25 51.95%
  YoY % 90.07% -1,622.97% -65.67% -3.88% -21.70% -324.00% -
  Horiz. % 1,520.00% 15,300.00% 888.00% 536.00% 516.00% 424.00% 100.00%
NP 58,442 58,201 58,087 40,280 28,148 12,024 8,541 34.40%
  YoY % 0.41% 0.20% 44.21% 43.10% 134.10% 40.78% -
  Horiz. % 684.25% 681.43% 680.10% 471.61% 329.56% 140.78% 100.00%
NP to SH 58,842 58,028 59,047 40,511 28,498 12,042 8,541 34.55%
  YoY % 1.40% -1.73% 45.76% 42.15% 136.66% 40.99% -
  Horiz. % 688.94% 679.41% 691.34% 474.31% 333.66% 140.99% 100.00%
Tax Rate 0.65 % 6.17 % 0.38 % 0.33 % 0.46 % 0.87 % 0.29 % 13.21%
  YoY % -89.47% 1,523.68% 15.15% -28.26% -47.13% 200.00% -
  Horiz. % 224.14% 2,127.59% 131.03% 113.79% 158.62% 300.00% 100.00%
Total Cost 63,299 63,537 51,139 38,317 32,593 15,696 11,865 29.36%
  YoY % -0.37% 24.24% 33.46% 17.56% 107.65% 32.29% -
  Horiz. % 533.49% 535.50% 431.01% 322.94% 274.70% 132.29% 100.00%
Net Worth 734,241 597,418 665,363 428,940 294,716 192,611 152,456 27.34%
  YoY % 22.90% -10.21% 55.12% 45.54% 53.01% 26.34% -
  Horiz. % 481.61% 391.86% 436.43% 281.35% 193.31% 126.34% 100.00%
Dividend
31/03/15 31/06/13 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - 17,550 18,031 - - - - -
  YoY % 0.00% -2.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 97.33% 100.00% - - - -
Div Payout % - % 30.24 % 30.54 % - % - % - % - % -
  YoY % 0.00% -0.98% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.02% 100.00% - - - -
Equity
31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 734,241 597,418 665,363 428,940 294,716 192,611 152,456 27.34%
  YoY % 22.90% -10.21% 55.12% 45.54% 53.01% 26.34% -
  Horiz. % 481.61% 391.86% 436.43% 281.35% 193.31% 126.34% 100.00%
NOSH 3,463,405 3,510,099 3,606,306 2,382,999 1,187,416 602,100 610,071 30.60%
  YoY % -1.33% -2.67% 51.33% 100.69% 97.21% -1.31% -
  Horiz. % 567.70% 575.36% 591.13% 390.61% 194.64% 98.69% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 48.01 % 47.81 % 53.18 % 51.25 % 46.34 % 43.38 % 41.86 % 2.13%
  YoY % 0.42% -10.10% 3.77% 10.60% 6.82% 3.63% -
  Horiz. % 114.69% 114.21% 127.04% 122.43% 110.70% 103.63% 100.00%
ROE 8.01 % 9.71 % 8.87 % 9.44 % 9.67 % 6.25 % 5.60 % 5.66%
  YoY % -17.51% 9.47% -6.04% -2.38% 54.72% 11.61% -
  Horiz. % 143.04% 173.39% 158.39% 168.57% 172.68% 111.61% 100.00%
Per Share
31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 3.52 3.47 3.03 3.30 5.12 4.60 3.34 0.81%
  YoY % 1.44% 14.52% -8.18% -35.55% 11.30% 37.72% -
  Horiz. % 105.39% 103.89% 90.72% 98.80% 153.29% 137.72% 100.00%
EPS 1.70 1.70 1.60 1.70 2.40 2.00 1.40 3.03%
  YoY % 0.00% 6.25% -5.88% -29.17% 20.00% 42.86% -
  Horiz. % 121.43% 121.43% 114.29% 121.43% 171.43% 142.86% 100.00%
DPS 0.00 0.50 0.50 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% 100.00% - - - -
NAPS 0.2120 0.1702 0.1845 0.1800 0.2482 0.3199 0.2499 -2.50%
  YoY % 24.56% -7.75% 2.50% -27.48% -22.41% 28.01% -
  Horiz. % 84.83% 68.11% 73.83% 72.03% 99.32% 128.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,606,305
31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 3.38 3.38 3.03 2.18 1.68 0.77 0.57 31.48%
  YoY % 0.00% 11.55% 38.99% 29.76% 118.18% 35.09% -
  Horiz. % 592.98% 592.98% 531.58% 382.46% 294.74% 135.09% 100.00%
EPS 1.63 1.61 1.64 1.12 0.79 0.33 0.24 34.25%
  YoY % 1.24% -1.83% 46.43% 41.77% 139.39% 37.50% -
  Horiz. % 679.17% 670.83% 683.33% 466.67% 329.17% 137.50% 100.00%
DPS 0.00 0.49 0.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -2.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.00% 100.00% - - - -
NAPS 0.2036 0.1657 0.1845 0.1189 0.0817 0.0534 0.0423 27.33%
  YoY % 22.87% -10.19% 55.17% 45.53% 53.00% 26.24% -
  Horiz. % 481.32% 391.73% 436.17% 281.09% 193.14% 126.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/03/20 29/03/19 29/12/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.9600 1.4100 2.2300 2.2800 2.8100 3.7700 1.9600 -
P/RPS 27.31 40.65 73.63 69.13 54.93 81.89 58.60 -11.08%
  YoY % -32.82% -44.79% 6.51% 25.85% -32.92% 39.74% -
  Horiz. % 46.60% 69.37% 125.65% 117.97% 93.74% 139.74% 100.00%
P/EPS 56.51 85.29 136.20 134.12 117.08 188.50 140.00 -13.02%
  YoY % -33.74% -37.38% 1.55% 14.55% -37.89% 34.64% -
  Horiz. % 40.36% 60.92% 97.29% 95.80% 83.63% 134.64% 100.00%
EY 1.77 1.17 0.73 0.75 0.85 0.53 0.71 15.08%
  YoY % 51.28% 60.27% -2.67% -11.76% 60.38% -25.35% -
  Horiz. % 249.30% 164.79% 102.82% 105.63% 119.72% 74.65% 100.00%
DY 0.00 0.35 0.22 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 59.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 159.09% 100.00% - - - -
P/NAPS 4.53 8.28 12.09 12.67 11.32 11.78 7.84 -8.09%
  YoY % -45.29% -31.51% -4.58% 11.93% -3.90% 50.26% -
  Horiz. % 57.78% 105.61% 154.21% 161.61% 144.39% 150.26% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/06/20 30/05/19 27/02/18 29/11/16 27/11/15 28/11/14 29/11/13 -
Price 1.4000 1.4300 2.7100 2.2100 3.5100 4.2500 2.5200 -
P/RPS 39.83 41.23 89.48 67.01 68.62 92.31 75.34 -9.33%
  YoY % -3.40% -53.92% 33.53% -2.35% -25.66% 22.52% -
  Horiz. % 52.87% 54.73% 118.77% 88.94% 91.08% 122.52% 100.00%
P/EPS 82.40 86.50 165.51 130.00 146.25 212.50 180.00 -11.32%
  YoY % -4.74% -47.74% 27.32% -11.11% -31.18% 18.06% -
  Horiz. % 45.78% 48.06% 91.95% 72.22% 81.25% 118.06% 100.00%
EY 1.21 1.16 0.60 0.77 0.68 0.47 0.56 12.58%
  YoY % 4.31% 93.33% -22.08% 13.24% 44.68% -16.07% -
  Horiz. % 216.07% 207.14% 107.14% 137.50% 121.43% 83.93% 100.00%
DY 0.00 0.35 0.18 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 94.44% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 194.44% 100.00% - - - -
P/NAPS 6.60 8.40 14.69 12.28 14.14 13.29 10.08 -6.30%
  YoY % -21.43% -42.82% 19.63% -13.15% 6.40% 31.85% -
  Horiz. % 65.48% 83.33% 145.73% 121.83% 140.28% 131.85% 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
 
 

176  716  518  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.025+0.005 
 NETX 0.010.00 
 XOX 0.105+0.005 
 PHB-WB 0.0150.00 
 MQTECH 0.105-0.01 
 LAMBO 0.03+0.01 
 PDZ 0.135-0.025 
 PERMAJU-PR 0.005-0.005 
 LAMBO-WB 0.010.00 
 IRIS 0.22-0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers