[MYEG] YoY TTM 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- 6.17%

YoY- 20.51%

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
TTM Result
Revenue	891,419	685,721	714,777	619,178	484,911	495,438	423,908	12.61%
YoY %	30.00%	-4.07%	15.44%	27.69%	-2.12%	16.87%	-	-
Horiz. %	210.29%	161.76%	168.62%	146.06%	114.39%	116.87%	100.00%	-
PBT	593,761	446,857	337,694	303,160	252,775	81,511	228,573	16.48%
YoY %	32.87%	32.33%	11.39%	19.93%	210.11%	-64.34%	-	-
Horiz. %	259.77%	195.50%	147.74%	132.63%	110.59%	35.66%	100.00%	-
Tax	-2,181	-3,276	-3,950	-1,450	-2,472	-4,677	-1,527	5.86%
YoY %	33.42%	17.06%	-172.41%	41.34%	47.15%	-206.29%	-	-
Horiz. %	142.83%	214.54%	258.68%	94.96%	161.89%	306.29%	100.00%	-
NP	591,580	443,581	333,744	301,710	250,303	76,834	227,046	16.54%
YoY %	33.36%	32.91%	10.62%	20.54%	225.77%	-66.16%	-	-
Horiz. %	260.56%	195.37%	146.99%	132.88%	110.24%	33.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	591,414	442,931	332,302	303,226	251,609	77,409	229,856	16.31%
YoY %	33.52%	33.29%	9.59%	20.51%	225.04%	-66.32%	-	-
Horiz. %	257.30%	192.70%	144.57%	131.92%	109.46%	33.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.37%	0.73%	1.17%	0.48%	0.98%	5.74%	0.67%	-
YoY %	-49.32%	-37.61%	143.75%	-51.02%	-82.93%	756.72%	-	-
Horiz. %	55.22%	108.96%	174.63%	71.64%	146.27%	856.72%	100.00%	-
Total Cost	299,839	242,140	381,033	317,468	234,608	418,604	196,862	6.95%
YoY %	23.83%	-36.45%	20.02%	35.32%	-43.95%	112.64%	-	-
Horiz. %	152.31%	123.00%	193.55%	161.26%	119.17%	212.64%	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	145,634	109,282	96,100	68,501	87,170	17,550	61,307	14.83%
YoY %	33.26%	13.72%	40.29%	-21.42%	396.70%	-71.37%	-	-
Horiz. %	237.55%	178.25%	156.75%	111.73%	142.19%	28.63%	100.00%	-
Div Payout %	24.62%	24.67%	28.92%	22.59%	34.65%	22.67%	26.67%	-
YoY %	-0.20%	-14.70%	28.02%	-34.81%	52.85%	-15.00%	-	-
Horiz. %	92.31%	92.50%	108.44%	84.70%	129.92%	85.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	31/03/18	CAGR
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	66.36%	64.69%	46.69%	48.73%	51.62%	15.51%	53.56%	-
YoY %	2.58%	38.55%	-4.19%	-5.60%	232.82%	-71.04%	-	-
Horiz. %	123.90%	120.78%	87.17%	90.98%	96.38%	28.96%	100.00%	-
ROE	23.39%	21.71%	18.53%	23.56%	31.88%	13.13%	33.79%	-
YoY %	7.74%	17.16%	-21.35%	-26.10%	142.80%	-61.14%	-	-
Horiz. %	69.22%	64.25%	54.84%	69.72%	94.35%	38.86%	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	11.95	9.17	9.22	16.62	14.01	14.11	11.75	0.27%
YoY %	30.32%	-0.54%	-44.52%	18.63%	-0.71%	20.09%	-	-
Horiz. %	101.70%	78.04%	78.47%	141.45%	119.23%	120.09%	100.00%	-
EPS	7.93	5.92	4.29	8.14	7.27	2.21	6.37	3.56%
YoY %	33.95%	38.00%	-47.30%	11.97%	228.96%	-65.31%	-	-
Horiz. %	124.49%	92.94%	67.35%	127.79%	114.13%	34.69%	100.00%	-
DPS	1.93	1.46	1.24	1.84	2.50	0.50	1.70	2.04%
YoY %	32.19%	17.74%	-32.61%	-26.40%	400.00%	-70.59%	-	-
Horiz. %	113.53%	85.88%	72.94%	108.24%	147.06%	29.41%	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	11.68	8.99	9.37	8.12	6.36	6.49	5.56	12.60%
YoY %	29.92%	-4.06%	15.39%	27.67%	-2.00%	16.73%	-	-
Horiz. %	210.07%	161.69%	168.53%	146.04%	114.39%	116.73%	100.00%	-
EPS	7.75	5.81	4.36	3.97	3.30	1.01	3.01	16.32%
YoY %	33.39%	33.26%	9.82%	20.30%	226.73%	-66.45%	-	-
Horiz. %	257.48%	193.02%	144.85%	131.89%	109.63%	33.55%	100.00%	-
DPS	1.91	1.43	1.26	0.90	1.14	0.23	0.80	14.92%
YoY %	33.57%	13.49%	40.00%	-21.05%	395.65%	-71.25%	-	-
Horiz. %	238.75%	178.75%	157.50%	112.50%	142.50%	28.75%	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	8.54	8.18	9.54	10.71	10.13	10.49	24.67	-15.59%
YoY %	4.40%	-14.26%	-10.92%	5.73%	-3.43%	-57.48%	-	-
Horiz. %	34.62%	33.16%	38.67%	43.41%	41.06%	42.52%	100.00%	-
P/EPS	12.87	12.66	20.52	21.86	19.53	67.11	45.50	-18.28%
YoY %	1.66%	-38.30%	-6.13%	11.93%	-70.90%	47.49%	-	-
Horiz. %	28.29%	27.82%	45.10%	48.04%	42.92%	147.49%	100.00%	-
EY	7.77	7.90	4.87	4.57	5.12	1.49	2.20	22.35%
YoY %	-1.65%	62.22%	6.56%	-10.74%	243.62%	-32.27%	-	-
Horiz. %	353.18%	359.09%	221.36%	207.73%	232.73%	67.73%	100.00%	-
DY	1.89	1.95	1.41	1.03	1.76	0.34	0.59	20.45%
YoY %	-3.08%	38.30%	36.89%	-41.48%	417.65%	-42.37%	-	-
Horiz. %	320.34%	330.51%	238.98%	174.58%	298.31%	57.63%	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	7.57	8.61	7.75	11.13	10.42	9.64	6.51	2.44%
YoY %	-12.08%	11.10%	-30.37%	6.81%	8.09%	48.08%	-	-
Horiz. %	116.28%	132.26%	119.05%	170.97%	160.06%	148.08%	100.00%	-
P/EPS	11.41	13.34	16.67	22.72	20.08	61.67	12.00	-0.80%
YoY %	-14.47%	-19.98%	-26.63%	13.15%	-67.44%	413.92%	-	-
Horiz. %	95.08%	111.17%	138.92%	189.33%	167.33%	513.92%	100.00%	-
EY	8.76	7.50	6.00	4.40	4.98	1.62	8.33	0.80%
YoY %	16.80%	25.00%	36.36%	-11.65%	207.41%	-80.55%	-	-
Horiz. %	105.16%	90.04%	72.03%	52.82%	59.78%	19.45%	100.00%	-
DY	2.13	1.85	1.73	0.99	1.71	0.37	2.22	-0.65%
YoY %	15.14%	6.94%	74.75%	-42.11%	362.16%	-83.33%	-	-
Horiz. %	95.95%	83.33%	77.93%	44.59%	77.03%	16.67%	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