[MYEG] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock

[MYEG] MY E.G. SERVICES BHD

Announcement Date

23-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Jun-2021 [#2]

Profit Trend

QoQ- 2.88%

YoY- 28.77%

Quarter Report

MYEG Qtrly Report QTR2 FY2021.pdf

Latest QR

Upcoming QR

MYEG's Result

MYEG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	31/03/18	CAGR
Annualized Quarter Result
Revenue	950,484	716,198	647,120	666,386	492,154	476,138	425,060	13.73%
YoY %	32.71%	10.67%	-2.89%	35.40%	3.36%	12.02%	-	-
Horiz. %	223.61%	168.49%	152.24%	156.77%	115.78%	112.02%	100.00%	-
PBT	645,466	434,258	349,326	315,440	245,678	237,548	225,533	18.30%
YoY %	48.64%	24.31%	10.74%	28.40%	3.42%	5.33%	-	-
Horiz. %	286.20%	192.55%	154.89%	139.86%	108.93%	105.33%	100.00%	-
Tax	-2,374	-878	-2,224	-2,280	-2,548	-4,736	-1,100	13.08%
YoY %	-170.39%	60.52%	2.46%	10.52%	46.20%	-330.55%	-	-
Horiz. %	215.82%	79.82%	202.18%	207.27%	231.64%	430.55%	100.00%	-
NP	643,092	433,380	347,102	313,160	243,130	232,812	224,433	18.32%
YoY %	48.39%	24.86%	10.84%	28.80%	4.43%	3.73%	-	-
Horiz. %	286.54%	193.10%	154.66%	139.53%	108.33%	103.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	642,748	434,984	346,526	313,938	243,800	233,177	227,172	18.09%
YoY %	47.76%	25.53%	10.38%	28.77%	4.56%	2.64%	-	-
Horiz. %	282.93%	191.48%	152.54%	138.19%	107.32%	102.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.37%	0.20%	0.64%	0.72%	1.04%	1.99%	0.49%	-
YoY %	85.00%	-68.75%	-11.11%	-30.77%	-47.74%	306.12%	-	-
Horiz. %	75.51%	40.82%	130.61%	146.94%	212.24%	406.12%	100.00%	-
Total Cost	307,392	282,818	300,018	353,226	249,024	243,326	200,626	7.05%
YoY %	8.69%	-5.73%	-15.06%	41.84%	2.34%	21.28%	-	-
Horiz. %	153.22%	140.97%	149.54%	176.06%	124.12%	121.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,527,995	2,039,881	1,793,754	1,287,219	789,250	589,696	680,149	23.35%
YoY %	23.93%	13.72%	39.35%	63.09%	33.84%	-13.30%	-	-
Horiz. %	371.68%	299.92%	263.73%	189.26%	116.04%	86.70%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	31/03/18	CAGR
Dividend
Div	37,297	37,387	38,742	18,622	34,601	23,400	24,042	7.27%
YoY %	-0.24%	-3.50%	108.04%	-46.18%	47.87%	-2.67%	-	-
Horiz. %	155.13%	155.51%	161.14%	77.46%	143.92%	97.33%	100.00%	-
Div Payout %	5.80%	8.60%	11.18%	5.93%	14.19%	10.04%	10.58%	-
YoY %	-32.56%	-23.08%	88.53%	-58.21%	41.33%	-5.10%	-	-
Horiz. %	54.82%	81.29%	105.67%	56.05%	134.12%	94.90%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	31/03/18	CAGR
Equity
Net Worth	2,527,995	2,039,881	1,793,754	1,287,219	789,250	589,696	680,149	23.35%
YoY %	23.93%	13.72%	39.35%	63.09%	33.84%	-13.30%	-	-
Horiz. %	371.68%	299.92%	263.73%	189.26%	116.04%	86.70%	100.00%	-
NOSH	7,558,681	7,477,571	7,590,619	3,771,929	3,606,306	3,606,306	3,606,306	12.55%
YoY %	1.08%	-1.49%	101.24%	4.59%	0.00%	0.00%	-	-
Horiz. %	209.60%	207.35%	210.48%	104.59%	100.00%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	31/03/18	CAGR
Ratio Analysis
NP Margin	67.66%	60.51%	53.64%	46.99%	49.40%	48.90%	52.80%	-
YoY %	11.82%	12.81%	14.15%	-4.88%	1.02%	-7.39%	-	-
Horiz. %	128.14%	114.60%	101.59%	89.00%	93.56%	92.61%	100.00%	-
ROE	25.43%	21.32%	19.32%	24.39%	30.89%	39.54%	33.40%	-
YoY %	19.28%	10.35%	-20.79%	-21.04%	-21.88%	18.38%	-	-
Horiz. %	76.14%	63.83%	57.84%	73.02%	92.49%	118.38%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	31/03/18	CAGR
Per Share
RPS	12.74	9.58	8.35	17.89	14.22	13.56	11.79	1.24%
YoY %	32.99%	14.73%	-53.33%	25.81%	4.87%	15.01%	-	-
Horiz. %	108.06%	81.26%	70.82%	151.74%	120.61%	115.01%	100.00%	-
EPS	8.60	5.80	4.60	8.40	7.00	6.67	6.27	5.18%
YoY %	48.28%	26.09%	-45.24%	20.00%	4.95%	6.38%	-	-
Horiz. %	137.16%	92.50%	73.37%	133.97%	111.64%	106.38%	100.00%	-
DPS	0.50	0.50	0.50	0.50	1.00	0.67	0.67	-4.57%
YoY %	0.00%	0.00%	0.00%	-50.00%	49.25%	0.00%	-	-
Horiz. %	74.63%	74.63%	74.63%	74.63%	149.25%	100.00%	100.00%	-
NAPS	0.3389	0.2728	0.2315	0.3456	0.2281	0.168	0.1886	9.82%
YoY %	24.23%	17.84%	-33.02%	51.51%	35.77%	-10.92%	-	-
Horiz. %	179.69%	144.64%	122.75%	183.24%	120.94%	89.08%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,771,929
RPS	12.46	9.39	8.48	8.73	6.45	6.24	5.57	13.73%
YoY %	32.69%	10.73%	-2.86%	35.35%	3.37%	12.03%	-	-
Horiz. %	223.70%	168.58%	152.24%	156.73%	115.80%	112.03%	100.00%	-
EPS	8.42	5.70	4.54	4.11	3.20	3.06	2.98	18.06%
YoY %	47.72%	25.55%	10.46%	28.44%	4.58%	2.68%	-	-
Horiz. %	282.55%	191.28%	152.35%	137.92%	107.38%	102.68%	100.00%	-
DPS	0.49	0.49	0.51	0.24	0.45	0.31	0.32	7.04%
YoY %	0.00%	-3.92%	112.50%	-46.67%	45.16%	-3.12%	-	-
Horiz. %	153.12%	153.12%	159.38%	75.00%	140.62%	96.88%	100.00%	-
NAPS	0.3313	0.2673	0.2351	0.1687	0.1034	0.0773	0.0891	23.36%
YoY %	23.94%	13.70%	39.36%	63.15%	33.76%	-13.24%	-	-
Horiz. %	371.83%	300.00%	263.86%	189.34%	116.05%	86.76%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	30/03/18	-
Price	1.02	0.75	0.88	1.78	1.42	1.48	2.90	-
P/RPS	8.00	7.83	10.54	9.95	9.98	10.91	24.60	-16.43%
YoY %	2.17%	-25.71%	5.93%	-0.30%	-8.52%	-55.65%	-	-
Horiz. %	32.52%	31.83%	42.85%	40.45%	40.57%	44.35%	100.00%	-
P/EPS	11.84	12.89	19.68	21.12	20.15	22.28	46.04	-19.51%
YoY %	-8.15%	-34.50%	-6.82%	4.81%	-9.56%	-51.61%	-	-
Horiz. %	25.72%	28.00%	42.75%	45.87%	43.77%	48.39%	100.00%	-
EY	8.45	7.76	5.08	4.74	4.96	4.49	2.17	24.27%
YoY %	8.89%	52.76%	7.17%	-4.44%	10.47%	106.91%	-	-
Horiz. %	389.40%	357.60%	234.10%	218.43%	228.57%	206.91%	100.00%	-
DY	0.49	0.67	0.57	0.28	0.70	0.45	0.23	12.85%
YoY %	-26.87%	17.54%	103.57%	-60.00%	55.56%	95.65%	-	-
Horiz. %	213.04%	291.30%	247.83%	121.74%	304.35%	195.65%	100.00%	-
P/NAPS	3.01	2.75	3.80	5.15	6.23	8.81	15.38	-22.95%
YoY %	9.45%	-27.63%	-26.21%	-17.34%	-29.28%	-42.72%	-	-
Horiz. %	19.57%	17.88%	24.71%	33.49%	40.51%	57.28%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	20/08/24	21/08/23	29/08/22	23/08/21	27/08/20	29/08/19	30/05/18	-
Price	0.905	0.79	0.715	1.85	1.46	1.36	0.765	-
P/RPS	7.10	8.25	8.56	10.34	10.26	10.03	6.49	1.44%
YoY %	-13.94%	-3.62%	-17.21%	0.78%	2.29%	54.55%	-	-
Horiz. %	109.40%	127.12%	131.90%	159.32%	158.09%	154.55%	100.00%	-
P/EPS	10.50	13.58	15.99	21.95	20.72	20.47	12.14	-2.29%
YoY %	-22.68%	-15.07%	-27.15%	5.94%	1.22%	68.62%	-	-
Horiz. %	86.49%	111.86%	131.71%	180.81%	170.68%	168.62%	100.00%	-
EY	9.52	7.36	6.25	4.56	4.83	4.88	8.23	2.35%
YoY %	29.35%	17.76%	37.06%	-5.59%	-1.02%	-40.70%	-	-
Horiz. %	115.67%	89.43%	75.94%	55.41%	58.69%	59.30%	100.00%	-
DY	0.55	0.63	0.70	0.27	0.68	0.49	0.87	-7.06%
YoY %	-12.70%	-10.00%	159.26%	-60.29%	38.78%	-43.68%	-	-
Horiz. %	63.22%	72.41%	80.46%	31.03%	78.16%	56.32%	100.00%	-
P/NAPS	2.67	2.90	3.09	5.35	6.40	8.10	4.06	-6.48%
YoY %	-7.93%	-6.15%	-42.24%	-16.41%	-20.99%	99.51%	-	-
Horiz. %	65.76%	71.43%	76.11%	131.77%	157.64%	199.51%	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

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