[MYEG] YoY 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
Quarter Result
Revenue	149,889	119,692	87,370	45,060	35,369	20,813	17,473	28.73%
YoY %	25.23%	36.99%	93.90%	27.40%	69.94%	19.12%	-	-
Horiz. %	857.83%	685.01%	500.03%	257.88%	202.42%	119.12%	100.00%	-
PBT	74,610	69,494	50,894	22,743	16,950	10,180	8,233	29.56%
YoY %	7.36%	36.55%	123.78%	34.18%	66.50%	23.65%	-	-
Horiz. %	906.23%	844.09%	618.17%	276.24%	205.88%	123.65%	100.00%	-
Tax	440	-871	57	186	-321	548	-180	-
YoY %	150.52%	-1,628.07%	-69.35%	157.94%	-158.58%	404.44%	-	-
Horiz. %	-244.44%	483.89%	-31.67%	-103.33%	178.33%	-304.44%	100.00%	-
NP	75,050	68,623	50,951	22,929	16,629	10,728	8,053	29.99%
YoY %	9.37%	34.68%	122.21%	37.89%	55.01%	33.22%	-	-
Horiz. %	931.95%	852.14%	632.70%	284.73%	206.49%	133.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,514	69,283	50,950	22,948	16,629	10,728	8,053	30.08%
YoY %	8.99%	35.98%	122.02%	38.00%	55.01%	33.22%	-	-
Horiz. %	937.71%	860.34%	632.68%	284.96%	206.49%	133.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.59%	1.25%	-0.11%	-0.82%	1.89%	-5.38%	2.19%	-
YoY %	-147.20%	1,236.36%	86.59%	-143.39%	135.13%	-345.66%	-	-
Horiz. %	-26.94%	57.08%	-5.02%	-37.44%	86.30%	-245.66%	100.00%	-
Total Cost	74,839	51,069	36,419	22,131	18,740	10,085	9,420	27.57%
YoY %	46.54%	40.23%	64.56%	18.09%	85.82%	7.06%	-	-
Horiz. %	794.47%	542.13%	386.61%	234.94%	198.94%	107.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,089,089	692,057	269,809	137,561	177,870	142,977	122,281	29.30%
YoY %	57.37%	156.50%	96.14%	-22.66%	24.40%	16.92%	-	-
Horiz. %	890.64%	565.96%	220.65%	112.50%	145.46%	116.92%	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	59,189	69,869	31,599	16,908	11,877	7,859	5,575	31.99%
YoY %	-15.29%	121.11%	86.89%	42.36%	51.13%	40.97%	-	-
Horiz. %	1,061.69%	1,253.26%	566.80%	303.28%	213.04%	140.97%	100.00%	-
Div Payout %	78.38%	100.85%	62.02%	73.68%	71.43%	73.26%	69.23%	-
YoY %	-22.28%	62.61%	-15.83%	3.15%	-2.50%	5.82%	-	-
Horiz. %	113.22%	145.67%	89.59%	106.43%	103.18%	105.82%	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	269,809	137,561	177,870	142,977	122,281	29.30%
YoY %	57.37%	156.50%	96.14%	-22.66%	24.40%	16.92%	-	-
Horiz. %	890.64%	565.96%	220.65%	112.50%	145.46%	116.92%	100.00%	-
NOSH	3,771,929	3,606,306	2,430,714	1,207,736	593,892	604,555	619,461	23.65%
YoY %	4.59%	48.36%	101.26%	103.36%	-1.76%	-2.41%	-	-
Horiz. %	608.90%	582.17%	392.39%	194.97%	95.87%	97.59%	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	50.07%	57.33%	58.32%	50.89%	47.02%	51.54%	46.09%	-
YoY %	-12.66%	-1.70%	14.60%	8.23%	-8.77%	11.82%	-	-
Horiz. %	108.64%	124.39%	126.54%	110.41%	102.02%	111.82%	100.00%	-
ROE	6.93%	10.01%	18.88%	16.68%	9.35%	7.50%	6.59%	-
YoY %	-30.77%	-46.98%	13.19%	78.40%	24.67%	13.81%	-	-
Horiz. %	105.16%	151.90%	286.49%	253.11%	141.88%	113.81%	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	4.30	3.43	3.59	3.73	5.96	3.44	2.82	5.08%
YoY %	25.36%	-4.46%	-3.75%	-37.42%	73.26%	21.99%	-	-
Horiz. %	152.48%	121.63%	127.30%	132.27%	211.35%	121.99%	100.00%	-
EPS	2.20	2.00	1.40	1.00	2.80	1.80	1.30	6.37%
YoY %	10.00%	42.86%	40.00%	-64.29%	55.56%	38.46%	-	-
Horiz. %	169.23%	153.85%	107.69%	76.92%	215.38%	138.46%	100.00%	-
DPS	1.70	2.00	1.30	1.40	2.00	1.30	0.90	7.76%
YoY %	-15.00%	53.85%	-7.14%	-30.00%	53.85%	44.44%	-	-
Horiz. %	188.89%	222.22%	144.44%	155.56%	222.22%	144.44%	100.00%	-
NAPS	0.3128	0.1981	0.111	0.1139	0.2995	0.2365	0.1974	5.55%
YoY %	57.90%	78.47%	-2.55%	-61.97%	26.64%	19.81%	-	-
Horiz. %	158.46%	100.35%	56.23%	57.70%	151.72%	119.81%	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	1.98	1.58	1.16	0.60	0.47	0.28	0.23	28.78%
YoY %	25.32%	36.21%	93.33%	27.66%	67.86%	21.74%	-	-
Horiz. %	860.87%	686.96%	504.35%	260.87%	204.35%	121.74%	100.00%	-
EPS	1.00	0.92	0.67	0.30	0.22	0.14	0.11	29.61%
YoY %	8.70%	37.31%	123.33%	36.36%	57.14%	27.27%	-	-
Horiz. %	909.09%	836.36%	609.09%	272.73%	200.00%	127.27%	100.00%	-
DPS	0.78	0.92	0.42	0.22	0.16	0.10	0.07	32.75%
YoY %	-15.22%	119.05%	90.91%	37.50%	60.00%	42.86%	-	-
Horiz. %	1,114.29%	1,314.29%	600.00%	314.29%	228.57%	142.86%	100.00%	-
NAPS	0.1441	0.0916	0.0357	0.0182	0.0235	0.0189	0.0162	29.28%
YoY %	57.31%	156.58%	96.15%	-22.55%	24.34%	16.67%	-	-
Horiz. %	889.51%	565.43%	220.37%	112.35%	145.06%	116.67%	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	44.60	32.11	54.81	74.51	51.05	45.02	20.56	9.52%
YoY %	38.90%	-41.42%	-26.44%	45.95%	13.39%	118.97%	-	-
Horiz. %	216.93%	156.18%	266.59%	362.40%	248.30%	218.97%	100.00%	-
P/EPS	88.53	55.47	93.98	146.31	108.57	87.35	44.62	8.38%
YoY %	59.60%	-40.98%	-35.77%	34.76%	24.29%	95.76%	-	-
Horiz. %	198.41%	124.32%	210.62%	327.90%	243.32%	195.76%	100.00%	-
EY	1.13	1.80	1.06	0.68	0.92	1.14	2.24	-7.72%
YoY %	-37.22%	69.81%	55.88%	-26.09%	-19.30%	-49.11%	-	-
Horiz. %	50.45%	80.36%	47.32%	30.36%	41.07%	50.89%	100.00%	-
DY	0.89	1.82	0.66	0.50	0.66	0.84	1.55	-6.31%
YoY %	-51.10%	175.76%	32.00%	-24.24%	-21.43%	-45.81%	-	-
Horiz. %	57.42%	117.42%	42.58%	32.26%	42.58%	54.19%	100.00%	-
P/NAPS	6.14	5.55	17.75	24.41	10.15	6.55	2.94	9.03%
YoY %	10.63%	-68.73%	-27.28%	140.49%	54.96%	122.79%	-	-
Horiz. %	208.84%	188.78%	603.74%	830.27%	345.24%	222.79%	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	52.03	32.69	57.59	69.69	47.02	53.16	30.84	6.33%
YoY %	59.16%	-43.24%	-17.36%	48.21%	-11.55%	72.37%	-	-
Horiz. %	168.71%	106.00%	186.74%	225.97%	152.46%	172.37%	100.00%	-
P/EPS	103.28	56.47	98.76	136.84	100.00	103.13	66.92	5.23%
YoY %	82.89%	-42.82%	-27.83%	36.84%	-3.04%	54.11%	-	-
Horiz. %	154.33%	84.38%	147.58%	204.48%	149.43%	154.11%	100.00%	-
EY	0.97	1.77	1.01	0.73	1.00	0.97	1.49	-4.91%
YoY %	-45.20%	75.25%	38.36%	-27.00%	3.09%	-34.90%	-	-
Horiz. %	65.10%	118.79%	67.79%	48.99%	67.11%	65.10%	100.00%	-
DY	0.76	1.79	0.63	0.54	0.71	0.71	1.03	-3.50%
YoY %	-57.54%	184.13%	16.67%	-23.94%	0.00%	-31.07%	-	-
Horiz. %	73.79%	173.79%	61.17%	52.43%	68.93%	68.93%	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

YTLPOWR

YTL POWER INTERNATIONAL BHD

408

MPI

MALAYSIAN PACIFIC INDUSTRIES

351

PTRANS

PERAK TRANSIT BERHAD

348

HLIND

HONG LEONG INDUSTRIES BHD

340

MYEG

MY E.G. SERVICES BHD

314

SNS

SNS NETWORK TECHNOLOGY BERHAD

309

DNEX

DAGANG NEXCHANGE BERHAD

290

YTL

YTL CORPORATION BHD

260

CAPITALA

CAPITAL A BERHAD

240

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