[MYEG] QoQ TTM Result on 31-Mar-2018 [#2]

Stock

[MYEG] MY E.G. SERVICES BHD

Announcement Date

30-May-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

31-Mar-2018 [#2]

Profit Trend

QoQ- 2.06%

YoY- 19.11%

Quarter Report

MYEG Qtrly report QTR3 FY2018.pdf

Latest QR

Upcoming QR

MYEG's Result

MYEG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
TTM Result
Revenue	473,539	466,532	426,237	423,908	411,602	391,040	371,598	17.48%
YoY %	1.50%	9.45%	0.55%	2.99%	5.26%	5.23%	-	-
Horiz. %	127.43%	125.55%	114.70%	114.08%	110.77%	105.23%	100.00%	-
PBT	76,952	76,125	225,135	228,573	224,569	213,424	201,478	-47.26%
YoY %	1.09%	-66.19%	-1.50%	1.78%	5.22%	5.93%	-	-
Horiz. %	38.19%	37.78%	111.74%	113.45%	111.46%	105.93%	100.00%	-
Tax	-2,965	-2,174	-1,301	-1,527	-1,590	-1,530	-1,430	62.38%
YoY %	-36.38%	-67.10%	14.80%	3.96%	-3.92%	-6.99%	-	-
Horiz. %	207.34%	152.03%	90.98%	106.78%	111.19%	106.99%	100.00%	-
NP	73,987	73,951	223,834	227,046	222,979	211,894	200,048	-48.38%
YoY %	0.05%	-66.96%	-1.41%	1.82%	5.23%	5.92%	-	-
Horiz. %	36.98%	36.97%	111.89%	113.50%	111.46%	105.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,845	76,236	226,492	229,856	225,208	213,782	201,511	-47.77%
YoY %	-0.51%	-66.34%	-1.46%	2.06%	5.34%	6.09%	-	-
Horiz. %	37.64%	37.83%	112.40%	114.07%	111.76%	106.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.85%	2.86%	0.58%	0.67%	0.71%	0.72%	0.71%	-
YoY %	34.62%	393.10%	-13.43%	-5.63%	-1.39%	1.41%	-	-
Horiz. %	542.25%	402.82%	81.69%	94.37%	100.00%	101.41%	100.00%	-
Total Cost	399,552	392,581	202,403	196,862	188,623	179,146	171,550	75.43%
YoY %	1.78%	93.96%	2.81%	4.37%	5.29%	4.43%	-	-
Horiz. %	232.91%	228.84%	117.98%	114.75%	109.95%	104.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	574,512	568,013	663,235	680,149	665,363	606,220	553,567	2.49%
YoY %	1.14%	-14.36%	-2.49%	2.22%	9.76%	9.51%	-	-
Horiz. %	103.78%	102.61%	119.81%	122.87%	120.20%	109.51%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	50,245	68,276	68,276	61,307	61,307	55,279	55,279	-6.15%
YoY %	-26.41%	0.00%	11.37%	0.00%	10.90%	0.00%	-	-
Horiz. %	90.89%	123.51%	123.51%	110.90%	110.90%	100.00%	100.00%	-
Div Payout %	66.25%	89.56%	30.15%	26.67%	27.22%	25.86%	27.43%	-
YoY %	-26.03%	197.05%	13.05%	-2.02%	5.26%	-5.72%	-	-
Horiz. %	241.52%	326.50%	109.92%	97.23%	99.23%	94.28%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	574,512	568,013	663,235	680,149	665,363	606,220	553,567	2.49%
YoY %	1.14%	-14.36%	-2.49%	2.22%	9.76%	9.51%	-	-
Horiz. %	103.78%	102.61%	119.81%	122.87%	120.20%	109.51%	100.00%	-
NOSH	3,606,306	3,606,306	3,606,306	3,606,306	3,606,306	3,606,306	3,606,306	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	15.62%	15.85%	52.51%	53.56%	54.17%	54.19%	53.83%	-
YoY %	-1.45%	-69.82%	-1.96%	-1.13%	-0.04%	0.67%	-	-
Horiz. %	29.02%	29.44%	97.55%	99.50%	100.63%	100.67%	100.00%	-
ROE	13.20%	13.42%	34.15%	33.79%	33.85%	35.26%	36.40%	-
YoY %	-1.64%	-60.70%	1.07%	-0.18%	-4.00%	-3.13%	-	-
Horiz. %	36.26%	36.87%	93.82%	92.83%	92.99%	96.87%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	13.40	13.13	11.88	11.75	11.41	10.84	10.30	19.11%
YoY %	2.06%	10.52%	1.11%	2.98%	5.26%	5.24%	-	-
Horiz. %	130.10%	127.48%	115.34%	114.08%	110.78%	105.24%	100.00%	-
EPS	2.15	2.15	6.31	6.37	6.24	5.93	5.59	-47.02%
YoY %	0.00%	-65.93%	-0.94%	2.08%	5.23%	6.08%	-	-
Horiz. %	38.46%	38.46%	112.88%	113.95%	111.63%	106.08%	100.00%	-
DPS	1.42	1.90	1.90	1.70	1.70	1.53	1.53	-4.83%
YoY %	-25.26%	0.00%	11.76%	0.00%	11.11%	0.00%	-	-
Horiz. %	92.81%	124.18%	124.18%	111.11%	111.11%	100.00%	100.00%	-
NAPS	0.1626	0.1599	0.1848	0.1886	0.1845	0.1681	0.1535	3.90%
YoY %	1.69%	-13.47%	-2.01%	2.22%	9.76%	9.51%	-	-
Horiz. %	105.93%	104.17%	120.39%	122.87%	120.20%	109.51%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,606,306
RPS	6.21	6.11	5.59	5.56	5.39	5.13	4.87	17.53%
YoY %	1.64%	9.30%	0.54%	3.15%	5.07%	5.34%	-	-
Horiz. %	127.52%	125.46%	114.78%	114.17%	110.68%	105.34%	100.00%	-
EPS	0.99	1.00	2.97	3.01	2.95	2.80	2.64	-47.90%
YoY %	-1.00%	-66.33%	-1.33%	2.03%	5.36%	6.06%	-	-
Horiz. %	37.50%	37.88%	112.50%	114.02%	111.74%	106.06%	100.00%	-
DPS	0.66	0.89	0.89	0.80	0.80	0.72	0.72	-5.62%
YoY %	-25.84%	0.00%	11.25%	0.00%	11.11%	0.00%	-	-
Horiz. %	91.67%	123.61%	123.61%	111.11%	111.11%	100.00%	100.00%	-
NAPS	0.0753	0.0744	0.0869	0.0891	0.0872	0.0795	0.0726	2.45%
YoY %	1.21%	-14.38%	-2.47%	2.18%	9.69%	9.50%	-	-
Horiz. %	103.72%	102.48%	119.70%	122.73%	120.11%	109.50%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	0.975	1.75	0.965	2.90	2.23	2.05	2.19	-
P/RPS	7.27	13.32	8.13	24.67	19.54	18.91	21.25	-50.98%
YoY %	-45.42%	63.84%	-67.04%	26.25%	3.33%	-11.01%	-	-
Horiz. %	34.21%	62.68%	38.26%	116.09%	91.95%	88.99%	100.00%	-
P/EPS	45.42	81.54	15.29	45.50	35.71	34.58	39.19	10.30%
YoY %	-44.30%	433.29%	-66.40%	27.42%	3.27%	-11.76%	-	-
Horiz. %	115.90%	208.06%	39.02%	116.10%	91.12%	88.24%	100.00%	-
EY	2.20	1.23	6.54	2.20	2.80	2.89	2.55	-9.34%
YoY %	78.86%	-81.19%	197.27%	-21.43%	-3.11%	13.33%	-	-
Horiz. %	86.27%	48.24%	256.47%	86.27%	109.80%	113.33%	100.00%	-
DY	1.46	1.09	1.97	0.59	0.76	0.75	0.70	63.02%
YoY %	33.94%	-44.67%	233.90%	-22.37%	1.33%	7.14%	-	-
Horiz. %	208.57%	155.71%	281.43%	84.29%	108.57%	107.14%	100.00%	-
P/NAPS	6.00	10.94	5.22	15.38	12.09	12.20	14.27	-43.78%
YoY %	-45.16%	109.58%	-66.06%	27.21%	-0.90%	-14.51%	-	-
Horiz. %	42.05%	76.66%	36.58%	107.78%	84.72%	85.49%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	26/02/19	29/11/18	30/08/18	30/05/18	27/02/18	29/11/17	29/08/17	-
Price	1.03	1.05	1.49	0.765	2.71	2.02	2.02	-
P/RPS	7.69	7.99	12.55	6.51	23.74	18.63	19.60	-46.31%
YoY %	-3.75%	-36.33%	92.78%	-72.58%	27.43%	-4.95%	-	-
Horiz. %	39.23%	40.77%	64.03%	33.21%	121.12%	95.05%	100.00%	-
P/EPS	47.98	48.93	23.61	12.00	43.40	34.08	36.15	20.71%
YoY %	-1.94%	107.24%	96.75%	-72.35%	27.35%	-5.73%	-	-
Horiz. %	132.72%	135.35%	65.31%	33.20%	120.06%	94.27%	100.00%	-
EY	2.08	2.04	4.24	8.33	2.30	2.93	2.77	-17.34%
YoY %	1.96%	-51.89%	-49.10%	262.17%	-21.50%	5.78%	-	-
Horiz. %	75.09%	73.65%	153.07%	300.72%	83.03%	105.78%	100.00%	-
DY	1.38	1.81	1.28	2.22	0.63	0.76	0.76	48.67%
YoY %	-23.76%	41.41%	-42.34%	252.38%	-17.11%	0.00%	-	-
Horiz. %	181.58%	238.16%	168.42%	292.11%	82.89%	100.00%	100.00%	-
P/NAPS	6.33	6.57	8.06	4.06	14.69	12.02	13.16	-38.52%
YoY %	-3.65%	-18.49%	98.52%	-72.36%	22.21%	-8.66%	-	-
Horiz. %	48.10%	49.92%	61.25%	30.85%	111.63%	91.34%	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