[MYEG] YoY Cumulative Quarter Result on 30-Jun-2015 [#4]

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Cumulative Result
Revenue	532,062	595,938	281,728	141,518	109,872	76,484	66,924	27.58%
YoY %	-10.72%	111.53%	99.08%	28.80%	43.65%	14.28%	-	-
Horiz. %	795.02%	890.47%	420.97%	211.46%	164.17%	114.28%	100.00%	-
PBT	268,279	308,097	143,226	68,213	50,710	34,391	27,597	30.63%
YoY %	-12.92%	115.11%	109.97%	34.52%	47.45%	24.62%	-	-
Horiz. %	972.13%	1,116.41%	518.99%	247.18%	183.75%	124.62%	100.00%	-
Tax	-1,584	-4,783	-707	-166	-597	458	-265	23.38%
YoY %	66.88%	-576.52%	-325.90%	72.19%	-230.35%	272.83%	-	-
Horiz. %	597.74%	1,804.91%	266.79%	62.64%	225.28%	-172.83%	100.00%	-
NP	266,695	303,314	142,519	68,047	50,113	34,849	27,332	30.69%
YoY %	-12.07%	112.82%	109.44%	35.79%	43.80%	27.50%	-	-
Horiz. %	975.76%	1,109.74%	521.44%	248.96%	183.35%	127.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	268,157	304,592	142,872	68,145	50,113	34,849	27,332	30.77%
YoY %	-11.96%	113.19%	109.66%	35.98%	43.80%	27.50%	-	-
Horiz. %	981.11%	1,114.42%	522.73%	249.32%	183.35%	127.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.59%	1.55%	0.49%	0.24%	1.18%	-1.33%	0.96%	-
YoY %	-61.94%	216.33%	104.17%	-79.66%	188.72%	-238.54%	-	-
Horiz. %	61.46%	161.46%	51.04%	25.00%	122.92%	-138.54%	100.00%	-
Total Cost	265,367	292,624	139,209	73,471	59,759	41,635	39,592	25.05%
YoY %	-9.31%	110.20%	89.47%	22.95%	43.53%	5.16%	-	-
Horiz. %	670.25%	739.10%	351.61%	185.57%	150.94%	105.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,089,089	692,057	264,487	136,166	176,574	142,602	117,289	29.93%
YoY %	57.37%	161.66%	94.24%	-22.88%	23.82%	21.58%	-	-
Horiz. %	928.55%	590.04%	225.50%	116.09%	150.55%	121.58%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	76,598	87,336	42,889	22,714	14,739	10,862	8,318	29.80%
YoY %	-12.30%	103.63%	88.82%	54.11%	35.69%	30.58%	-	-
Horiz. %	920.87%	1,049.96%	515.62%	273.07%	177.19%	130.58%	100.00%	-
Div Payout %	28.56%	28.67%	30.02%	33.33%	29.41%	31.17%	30.43%	-
YoY %	-0.38%	-4.50%	-9.93%	13.33%	-5.65%	2.43%	-	-
Horiz. %	93.85%	94.22%	98.65%	109.53%	96.65%	102.43%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	1,089,089	692,057	264,487	136,166	176,574	142,602	117,289	29.93%
YoY %	57.37%	161.66%	94.24%	-22.88%	23.82%	21.58%	-	-
Horiz. %	928.55%	590.04%	225.50%	116.09%	150.55%	121.58%	100.00%	-
NOSH	3,771,929	3,606,306	2,382,766	1,195,491	589,564	603,482	594,173	24.25%
YoY %	4.59%	51.35%	99.31%	102.78%	-2.31%	1.57%	-	-
Horiz. %	634.82%	606.95%	401.02%	201.20%	99.22%	101.57%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	50.12%	50.90%	50.59%	48.08%	45.61%	45.56%	40.84%	-
YoY %	-1.53%	0.61%	5.22%	5.42%	0.11%	11.56%	-	-
Horiz. %	122.72%	124.63%	123.87%	117.73%	111.68%	111.56%	100.00%	-
ROE	24.62%	44.01%	54.02%	50.05%	28.38%	24.44%	23.30%	-
YoY %	-44.06%	-18.53%	7.93%	76.36%	16.12%	4.89%	-	-
Horiz. %	105.67%	188.88%	231.85%	214.81%	121.80%	104.89%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	15.28	17.06	11.82	11.84	18.64	12.67	11.26	3.65%
YoY %	-10.43%	44.33%	-0.17%	-36.48%	47.12%	12.52%	-	-
Horiz. %	135.70%	151.51%	104.97%	105.15%	165.54%	112.52%	100.00%	-
EPS	7.70	8.70	4.00	2.80	8.50	5.90	4.60	6.24%
YoY %	-11.49%	117.50%	42.86%	-67.06%	44.07%	28.26%	-	-
Horiz. %	167.39%	189.13%	86.96%	60.87%	184.78%	128.26%	100.00%	-
DPS	2.20	2.50	1.80	1.90	2.50	1.80	1.40	5.45%
YoY %	-12.00%	38.89%	-5.26%	-24.00%	38.89%	28.57%	-	-
Horiz. %	157.14%	178.57%	128.57%	135.71%	178.57%	128.57%	100.00%	-
NAPS	0.3128	0.1981	0.111	0.1139	0.2995	0.2363	0.1974	5.55%
YoY %	57.90%	78.47%	-2.55%	-61.97%	26.75%	19.71%	-	-
Horiz. %	158.46%	100.35%	56.23%	57.70%	151.72%	119.71%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,207,736
RPS	7.04	7.88	3.73	1.87	1.45	1.01	0.89	27.51%
YoY %	-10.66%	111.26%	99.47%	28.97%	43.56%	13.48%	-	-
Horiz. %	791.01%	885.39%	419.10%	210.11%	162.92%	113.48%	100.00%	-
EPS	3.55	4.03	1.89	0.90	0.66	0.46	0.36	30.85%
YoY %	-11.91%	113.23%	110.00%	36.36%	43.48%	27.78%	-	-
Horiz. %	986.11%	1,119.44%	525.00%	250.00%	183.33%	127.78%	100.00%	-
DPS	1.01	1.16	0.57	0.30	0.19	0.14	0.11	29.76%
YoY %	-12.93%	103.51%	90.00%	57.89%	35.71%	27.27%	-	-
Horiz. %	918.18%	1,054.55%	518.18%	272.73%	172.73%	127.27%	100.00%	-
NAPS	0.1441	0.0916	0.035	0.018	0.0234	0.0189	0.0155	29.95%
YoY %	57.31%	161.71%	94.44%	-23.08%	23.81%	21.94%	-	-
Horiz. %	929.68%	590.97%	225.81%	116.13%	150.97%	121.94%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.92	1.10	1.97	2.78	3.04	1.55	0.58	-
P/RPS	12.56	6.45	16.66	23.48	16.31	12.23	5.15	11.04%
YoY %	94.73%	-61.28%	-29.05%	43.96%	33.36%	137.48%	-	-
Horiz. %	243.88%	125.24%	323.50%	455.92%	316.70%	237.48%	100.00%	-
P/EPS	24.93	12.62	32.85	48.77	35.76	26.84	12.61	8.33%
YoY %	97.54%	-61.58%	-32.64%	36.38%	33.23%	112.85%	-	-
Horiz. %	197.70%	100.08%	260.51%	386.76%	283.58%	212.85%	100.00%	-
EY	4.01	7.93	3.04	2.05	2.80	3.73	7.93	-7.70%
YoY %	-49.43%	160.86%	48.29%	-26.79%	-24.93%	-52.96%	-	-
Horiz. %	50.57%	100.00%	38.34%	25.85%	35.31%	47.04%	100.00%	-
DY	1.15	2.27	0.91	0.68	0.82	1.16	2.41	-8.32%
YoY %	-49.34%	149.45%	33.82%	-17.07%	-29.31%	-51.87%	-	-
Horiz. %	47.72%	94.19%	37.76%	28.22%	34.02%	48.13%	100.00%	-
P/NAPS	6.14	5.55	17.75	24.41	10.15	6.56	2.94	9.03%
YoY %	10.63%	-68.73%	-27.28%	140.49%	54.73%	123.13%	-	-
Horiz. %	208.84%	188.78%	603.74%	830.27%	345.24%	223.13%	100.00%	-

	31/12/20	31/12/19	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	03/03/21	27/02/20	29/08/16	28/08/15	25/08/14	28/08/13	30/08/12	-
Price	2.24	1.12	2.07	2.60	2.80	1.83	0.87	-
P/RPS	14.66	6.57	17.51	21.96	15.02	14.44	7.72	7.82%
YoY %	123.14%	-62.48%	-20.26%	46.21%	4.02%	87.05%	-	-
Horiz. %	189.90%	85.10%	226.81%	284.46%	194.56%	187.05%	100.00%	-
P/EPS	29.08	12.85	34.52	45.61	32.94	31.69	18.91	5.18%
YoY %	126.30%	-62.78%	-24.31%	38.46%	3.94%	67.58%	-	-
Horiz. %	153.78%	67.95%	182.55%	241.20%	174.19%	167.58%	100.00%	-
EY	3.44	7.78	2.90	2.19	3.04	3.16	5.29	-4.93%
YoY %	-55.78%	168.28%	32.42%	-27.96%	-3.80%	-40.26%	-	-
Horiz. %	65.03%	147.07%	54.82%	41.40%	57.47%	59.74%	100.00%	-
DY	0.98	2.23	0.87	0.73	0.89	0.98	1.61	-5.66%
YoY %	-56.05%	156.32%	19.18%	-17.98%	-9.18%	-39.13%	-	-
Horiz. %	60.87%	138.51%	54.04%	45.34%	55.28%	60.87%	100.00%	-
P/NAPS	7.16	5.65	18.65	22.83	9.35	7.74	4.41	5.86%
YoY %	26.73%	-69.71%	-18.31%	144.17%	20.80%	75.51%	-	-
Horiz. %	162.36%	128.12%	422.90%	517.69%	212.02%	175.51%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 07 May 2024

MQ Trader

MQ Trading Signals

2024-05-07 16:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-07 16:20:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-07 15:15:00

EMA 5

5 Mins

SELL

2024-05-07 15:15:00

OBV

5 Mins

SELL

2024-05-07 15:10:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

348

HLIND

HONG LEONG INDUSTRIES BHD

345

PTRANS

PERAK TRANSIT BERHAD

343

YTLPOWR

YTL POWER INTERNATIONAL BHD

313

CAPITALA

CAPITAL A BERHAD

277

MYEG

MY E.G. SERVICES BHD

273

DNEX

DAGANG NEXCHANGE BERHAD

265

SNS

SNS NETWORK TECHNOLOGY BERHAD

216

RANHILL

RANHILL UTILITIES BERHAD

215

Daily Stocks

INGENIEU

0.085

-0.025

856,141,500

INIX-OR

0.02

0.00

141,839,900

TWL

0.025

0.00

126,277,900

ICONIC

0.13

+0.015

125,972,400

HSI-CXG

0.165

-0.015

119,324,100

MYEG

0.92

+0.005

111,543,500

ICONIC-WA

0.045

0.00

105,060,400

CAPITALA

0.90

+0.06

90,134,700

HSI-HUT

0.21

+0.005

87,152,100

VELESTO

0.27

+0.005

85,685,500

More active Stocks

CARLSBG

19.40

+0.70

587,600

HLFG

17.52

+0.42

569,300

HEIM

23.72

+0.40

223,300

CHGP

2.80

+0.39

2,231,500

HLBANK

19.70

+0.36

940,700

PANAMY

19.46

+0.34

75,900

MPI

31.30

+0.30

235,800

NESTLE

128.30

+0.30

77,000

PETDAG

21.88

+0.22

232,500

RANHILL

1.38

+0.19

42,141,800

More gainer Stocks

AJI

19.54

-0.50

510,400

DLADY

34.30

-0.20

16,700

BIPORT

6.11

-0.19

1,100

ORIENT

6.97

-0.18

1,220,900

SAM

5.36

-0.18

604,900

PLB

1.01

-0.14

63,800

MAHSING-C61

0.07

-0.13

500

HENGYUAN

2.85

-0.12

1,062,400

LPI

12.08

-0.12

96,700

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More