[MYEG] QoQ TTM Result on 30-Sep-2024 [#3]

Stock

[MYEG] MY E.G. SERVICES BHD

Announcement Date

20-Nov-2024

Admission Sponsor

Sponsor

Financial Year

31-Dec-2024

Quarter

30-Sep-2024 [#3]

Profit Trend

QoQ- 12.69%

YoY- 61.68%

Quarter Report

MYEG Qtrly report Q3 FY2024.pdf

Latest QR

Upcoming QR

MYEG's Result

MYEG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
TTM Result
Revenue	945,429	891,419	834,010	774,276	717,226	685,721	662,638	26.65%
YoY %	6.06%	6.88%	7.71%	7.95%	4.59%	3.48%	-	-
Horiz. %	142.68%	134.53%	125.86%	116.85%	108.24%	103.48%	100.00%	-
PBT	671,239	593,761	539,553	488,277	412,889	446,857	424,046	35.71%
YoY %	13.05%	10.05%	10.50%	18.26%	-7.60%	5.38%	-	-
Horiz. %	158.29%	140.02%	127.24%	115.15%	97.37%	105.38%	100.00%	-
Tax	-4,570	-2,181	-1,960	-1,433	-1,232	-3,276	-3,458	20.36%
YoY %	-109.54%	-11.28%	-36.78%	-16.31%	62.39%	5.26%	-	-
Horiz. %	132.16%	63.07%	56.68%	41.44%	35.63%	94.74%	100.00%	-
NP	666,669	591,580	537,593	486,844	411,657	443,581	420,588	35.83%
YoY %	12.69%	10.04%	10.42%	18.26%	-7.20%	5.47%	-	-
Horiz. %	158.51%	140.66%	127.82%	115.75%	97.88%	105.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	666,468	591,414	537,549	487,652	412,219	442,931	420,011	35.92%
YoY %	12.69%	10.02%	10.23%	18.30%	-6.93%	5.46%	-	-
Horiz. %	158.68%	140.81%	127.98%	116.10%	98.14%	105.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.68%	0.37%	0.36%	0.29%	0.30%	0.73%	0.82%	-
YoY %	83.78%	2.78%	24.14%	-3.33%	-58.90%	-10.98%	-	-
Horiz. %	82.93%	45.12%	43.90%	35.37%	36.59%	89.02%	100.00%	-
Total Cost	278,760	299,839	296,417	287,432	305,569	242,140	242,050	9.84%
YoY %	-7.03%	1.15%	3.13%	-5.94%	26.20%	0.04%	-	-
Horiz. %	115.17%	123.87%	122.46%	118.75%	126.24%	100.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,632,120	2,527,995	2,362,434	2,243,416	2,105,188	2,039,881	1,916,054	23.50%
YoY %	4.12%	7.01%	5.31%	6.57%	3.20%	6.46%	-	-
Horiz. %	137.37%	131.94%	123.30%	117.09%	109.87%	106.46%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Dividend
Div	145,634	145,634	145,679	145,679	109,282	109,282	109,959	20.54%
YoY %	0.00%	-0.03%	0.00%	33.31%	0.00%	-0.62%	-	-
Horiz. %	132.44%	132.44%	132.48%	132.48%	99.38%	99.38%	100.00%	-
Div Payout %	21.85%	24.62%	27.10%	29.87%	26.51%	24.67%	26.18%	-
YoY %	-11.25%	-9.15%	-9.27%	12.67%	7.46%	-5.77%	-	-
Horiz. %	83.46%	94.04%	103.51%	114.09%	101.26%	94.23%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Equity
Net Worth	2,632,120	2,527,995	2,362,434	2,243,416	2,105,188	2,039,881	1,916,054	23.50%
YoY %	4.12%	7.01%	5.31%	6.57%	3.20%	6.46%	-	-
Horiz. %	137.37%	131.94%	123.30%	117.09%	109.87%	106.46%	100.00%	-
NOSH	7,630,028	7,558,681	7,558,681	7,558,681	7,558,681	7,477,571	7,477,571	1.35%
YoY %	0.94%	0.00%	0.00%	0.00%	1.08%	0.00%	-	-
Horiz. %	102.04%	101.08%	101.08%	101.08%	101.08%	100.00%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Ratio Analysis
NP Margin	70.51%	66.36%	64.46%	62.88%	57.40%	64.69%	63.47%	-
YoY %	6.25%	2.95%	2.51%	9.55%	-11.27%	1.92%	-	-
Horiz. %	111.09%	104.55%	101.56%	99.07%	90.44%	101.92%	100.00%	-
ROE	25.32%	23.39%	22.75%	21.74%	19.58%	21.71%	21.92%	-
YoY %	8.25%	2.81%	4.65%	11.03%	-9.81%	-0.96%	-	-
Horiz. %	115.51%	106.71%	103.79%	99.18%	89.32%	99.04%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Per Share
RPS	12.67	11.95	11.18	10.24	9.67	9.17	8.91	26.37%
YoY %	6.03%	6.89%	9.18%	5.89%	5.45%	2.92%	-	-
Horiz. %	142.20%	134.12%	125.48%	114.93%	108.53%	102.92%	100.00%	-
EPS	8.93	7.93	7.21	6.45	5.56	5.92	5.65	35.57%
YoY %	12.61%	9.99%	11.78%	16.01%	-6.08%	4.78%	-	-
Horiz. %	158.05%	140.35%	127.61%	114.16%	98.41%	104.78%	100.00%	-
DPS	1.93	1.93	1.93	1.93	1.47	1.46	1.48	19.30%
YoY %	0.00%	0.00%	0.00%	31.29%	0.68%	-1.35%	-	-
Horiz. %	130.41%	130.41%	130.41%	130.41%	99.32%	98.65%	100.00%	-
NAPS	0.3528	0.3389	0.3167	0.2968	0.2837	0.2728	0.2577	23.22%
YoY %	4.10%	7.01%	6.70%	4.62%	4.00%	5.86%	-	-
Horiz. %	136.90%	131.51%	122.89%	115.17%	110.09%	105.86%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Adjusted Per Share Value based on latest NOSH - 7,630,028
RPS	12.39	11.68	10.93	10.15	9.40	8.99	8.68	26.69%
YoY %	6.08%	6.86%	7.68%	7.98%	4.56%	3.57%	-	-
Horiz. %	142.74%	134.56%	125.92%	116.94%	108.29%	103.57%	100.00%	-
EPS	8.73	7.75	7.05	6.39	5.40	5.81	5.50	35.95%
YoY %	12.65%	9.93%	10.33%	18.33%	-7.06%	5.64%	-	-
Horiz. %	158.73%	140.91%	128.18%	116.18%	98.18%	105.64%	100.00%	-
DPS	1.91	1.91	1.91	1.91	1.43	1.43	1.44	20.65%
YoY %	0.00%	0.00%	0.00%	33.57%	0.00%	-0.69%	-	-
Horiz. %	132.64%	132.64%	132.64%	132.64%	99.31%	99.31%	100.00%	-
NAPS	0.345	0.3313	0.3096	0.294	0.2759	0.2673	0.2511	23.51%
YoY %	4.14%	7.01%	5.31%	6.56%	3.22%	6.45%	-	-
Horiz. %	137.40%	131.94%	123.30%	117.08%	109.88%	106.45%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	-
Price	0.89	1.02	0.79	0.815	0.795	0.75	0.765	-
P/RPS	7.02	8.54	7.07	7.96	8.23	8.18	8.58	-12.48%
YoY %	-17.80%	20.79%	-11.18%	-3.28%	0.61%	-4.66%	-	-
Horiz. %	81.82%	99.53%	82.40%	92.77%	95.92%	95.34%	100.00%	-
P/EPS	9.96	12.87	10.96	12.63	14.31	12.66	13.54	-18.46%
YoY %	-22.61%	17.43%	-13.22%	-11.74%	13.03%	-6.50%	-	-
Horiz. %	73.56%	95.05%	80.95%	93.28%	105.69%	93.50%	100.00%	-
EY	10.04	7.77	9.12	7.92	6.99	7.90	7.38	22.70%
YoY %	29.21%	-14.80%	15.15%	13.30%	-11.52%	7.05%	-	-
Horiz. %	136.04%	105.28%	123.58%	107.32%	94.72%	107.05%	100.00%	-
DY	2.17	1.89	2.44	2.37	1.85	1.95	1.93	8.10%
YoY %	14.81%	-22.54%	2.95%	28.11%	-5.13%	1.04%	-	-
Horiz. %	112.44%	97.93%	126.42%	122.80%	95.85%	101.04%	100.00%	-
P/NAPS	2.52	3.01	2.49	2.75	2.80	2.75	2.97	-10.34%
YoY %	-16.28%	20.88%	-9.45%	-1.79%	1.82%	-7.41%	-	-
Horiz. %	84.85%	101.35%	83.84%	92.59%	94.28%	92.59%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Announcement Date
Date	20/11/24	20/08/24	29/05/24	28/02/24	20/11/23	21/08/23	30/05/23	-
Price	0.88	0.905	1.04	0.79	0.805	0.79	0.79	-
P/RPS	6.94	7.57	9.30	7.71	8.33	8.61	8.86	-14.98%
YoY %	-8.32%	-18.60%	20.62%	-7.44%	-3.25%	-2.82%	-	-
Horiz. %	78.33%	85.44%	104.97%	87.02%	94.02%	97.18%	100.00%	-
P/EPS	9.85	11.41	14.43	12.25	14.49	13.34	13.98	-20.76%
YoY %	-13.67%	-20.93%	17.80%	-15.46%	8.62%	-4.58%	-	-
Horiz. %	70.46%	81.62%	103.22%	87.63%	103.65%	95.42%	100.00%	-
EY	10.15	8.76	6.93	8.17	6.90	7.50	7.15	26.23%
YoY %	15.87%	26.41%	-15.18%	18.41%	-8.00%	4.90%	-	-
Horiz. %	141.96%	122.52%	96.92%	114.27%	96.50%	104.90%	100.00%	-
DY	2.19	2.13	1.86	2.44	1.83	1.85	1.87	11.07%
YoY %	2.82%	14.52%	-23.77%	33.33%	-1.08%	-1.07%	-	-
Horiz. %	117.11%	113.90%	99.47%	130.48%	97.86%	98.93%	100.00%	-
P/NAPS	2.49	2.67	3.28	2.66	2.84	2.90	3.07	-12.99%
YoY %	-6.74%	-18.60%	23.31%	-6.34%	-2.07%	-5.54%	-	-
Horiz. %	81.11%	86.97%	106.84%	86.64%	92.51%	94.46%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos