MYEG | MY E.G. SERVICES BHD

9 9
0.770 (-1.28%)

T-O (am): 0.775 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

MYEG | MY E.G. SERVICES BHD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
28 Feb 24 Q4 Dec 23 4 31 Dec 23 222.06 150.60 150.16 67.6% 1.68 2.00 14.4% 34.6% 25.1% 100.9%
20 Nov 23 Q3 Sep 23 3 31 Dec 23 194.12 120.54 120.00 61.8% 0.00 1.60 5.0% 19.4% 7.6% 20.4%
21 Aug 23 Q2 Jun 23 2 31 Dec 23 184.88 111.75 111.56 60.3% 0.25 1.50 6.7% 14.3% 5.3% 25.9%
30 May 23 Q1 Mar 23 1 31 Dec 23 173.22 105.38 105.94 61.2% 0.00 1.40 5.0% 7.1% 41.8% 25.2%
27 Feb 23 Q4 Dec 22 4 31 Dec 22 165.01 75.22 74.73 45.3% 1.17 1.00 1.5% 29.6% 50.4% 7.2%
29 Nov 22 Q3 Sep 22 3 31 Dec 22 162.62 154.51 150.71 92.7% 0.00 1.90 0.5% 3.7% 70.0% 92.1%
29 Aug 22 Q2 Jun 22 2 31 Dec 22 161.79 88.94 88.64 54.8% 0.25 1.20 0.0% 0.0% 4.7% 9.9%
30 May 22 Q1 Mar 22 1 31 Dec 22 161.77 85.72 84.63 52.3% 0.00 1.10 31.0% 5.7% 5.0% 10.9%
25 Feb 22 Q4 Dec 21 4 31 Dec 21 234.42 84.26 80.58 34.4% 1.03 1.10 49.5% 56.4% 2.7% 6.7%
29 Nov 21 Q3 Sep 21 3 31 Dec 21 156.80 78.77 78.46 50.0% 0.00 1.10 3.0% 15.2% 2.8% 10.9%
23 Aug 21 Q2 Jun 21 2 31 Dec 21 161.73 80.63 80.68 49.9% 0.25 2.20 5.7% 30.1% 5.8% 27.9%
31 May 21 Q1 Mar 21 1 31 Dec 21 171.46 77.09 76.28 44.5% 0.00 2.00 14.4% 40.8% 1.0% 29.6%
03 Mar 21 Q4 Dec 20 4 31 Dec 20 149.89 74.61 75.51 50.4% 1.70 2.20 10.1% 25.2% 6.7% 9.0%
24 Nov 20 Q3 Sep 20 3 31 Dec 20 136.10 70.83 70.74 52.0% 0.00 2.00 9.5% 14.2% 12.2% 17.1%
27 Aug 20 Q2 Jun 20 2 31 Dec 20 124.34 64.02 63.06 50.7% 0.50 1.80 2.1% 4.4% 7.2% 8.3%
29 Jun 20 Q1 Mar 20 1 31 Dec 20 121.74 58.82 58.84 48.3% 0.00 1.70 1.7% 0.0 15.1% 1.4%
27 Feb 20 31 Dec 19 Other 31 Dec 19 119.69 69.49 69.28 57.9% 2.00 2.00 0.5% 3.0% 14.7% 18.1%
28 Nov 19 30 Sep 19 Other 31 Dec 19 119.14 60.44 60.43 50.7% 0.00 1.70 0.0% 13.9% 3.8% 162.0%
29 Aug 19 Q3 Jun 19 3 30 Sep 19 119.13 57.00 58.20 48.9% 0.00 1.70 2.1% 10.9% 0.3% 3.7%
30 May 19 Q2 Mar 19 2 30 Sep 19 121.74 62.03 58.03 47.7% 0.50 1.70 4.7% 9.2% 1.1% 0.9%
26 Feb 19 Q1 Dec 18 1 30 Sep 19 116.23 59.14 58.66 50.5% 0.00 1.70 16.0% 6.4% 160.2% 0.7%
29 Nov 18 30 Sep 18 Other 30 Sep 18 138.33 -96.65 -97.47 -70.5% 0.00 -2.70 28.8% 41.1% 273.7% 284.7%
30 Aug 18 30 Jun 18 Other 30 Sep 18 107.44 55.98 56.11 52.2% 1.40 1.60 3.7% 2.2% 4.2% 5.7%
30 May 18 Q3 Mar 18 3 30 Jun 18 111.53 58.48 58.55 52.5% 0.00 1.60 2.1% 12.4% 0.8% 8.6%
27 Feb 18 Q2 Dec 17 2 30 Jun 18 109.23 58.31 59.05 54.1% 0.50 1.60 11.4% 23.2% 11.9% 24.0%
29 Nov 17 Q1 Sep 17 1 30 Jun 18 98.04 52.36 52.78 53.8% 0.00 1.50 6.7% 24.7% 11.3% 30.3%
29 Aug 17 Q4 Jun 17 4 30 Jun 17 105.11 59.42 59.48 56.6% 1.20 1.60 5.9% 20.5% 10.3% 16.5%
30 May 17 Q3 Mar 17 3 30 Jun 17 99.22 54.48 53.90 54.3% 0.00 1.50 11.9% 41.5% 13.2% 62.8%
27 Feb 17 Q2 Dec 16 2 30 Jun 17 88.66 47.16 47.62 53.7% 0.50 2.00 12.8% 39.6% 17.6% 57.1%
29 Nov 16 Q1 Sep 16 1 30 Jun 17 78.60 40.41 40.51 51.5% 0.00 1.70 9.9% 29.4% 20.6% 42.1%
29 Aug 16 Q4 Jun 16 4 30 Jun 16 87.26 51.02 51.05 58.5% 1.30 2.10 24.4% 93.7% 54.2% 122.5%
30 May 16 Q3 Mar 16 3 30 Jun 16 70.13 33.41 33.11 47.2% 0.00 1.40 10.4% 79.9% 9.2% 73.6%
29 Feb 16 Q2 Dec 15 2 30 Jun 16 63.49 30.65 30.32 47.8% 0.50 2.50 4.5% 113.3% 6.4% 115.2%
27 Nov 15 Q1 Sep 15 1 30 Jun 16 60.74 28.28 28.50 46.9% 0.00 2.40 34.8% 119.1% 24.2% 136.7%
28 Aug 15 Q4 Jun 15 4 30 Jun 15 45.06 22.74 22.95 50.9% 1.40 1.90 15.6% 27.4% 20.3% 38.0%
29 May 15 Q3 Mar 15 3 30 Jun 15 38.97 19.17 19.07 48.9% 0.00 1.60 30.9% 27.2% 35.4% 38.8%
27 Feb 15 31/12/14 2 30/06/15 29.77 14.17 14.09 47.3% 0.50 2.40 7.4% 26.9% 17.0% 25.7%

Historical Dividends

Financial Ratios

EPS 6.45 sen
Trailing PE (Sector Median: 23.6) 11.9
PEG 0.12
Altman Z 1.6
Beaver 0.494
Current Ratio 4.15
Debt-Equity (DE) Ratio 0.46
FCF Yield -4.8 %
Revenue QoQ 14.39 %
Revenue YoY 34.57%
Profit QoQ 25.14 %
Profit YoY 100.94 %
Profit Margin (Sector Median: 3.2) 62.98 %
ROE (ROIC: 16.71) 22.03 %
Dividend Per Share (DPS) 1.93 sen
Dividend Yield (DY) 2.51 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 23.6)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 3.2)
ROE (ROIC: 16.58)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Average Analysts FV based on 3 rating(s)
Graham Formula
Graham Number
Net Tangible Asset (NTA) 0.3
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 148.99
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 1334.19
Expected Revenue (M) 2717.85
Expected Growth (%) 26.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


DATO' DR NORRAESAH BINTI HAJI MOHAMAD reduced 400000.0 units announced on 13 Oct 2023 at ~RM0.805

DATO' DR NORRAESAH BINTI HAJI MOHAMAD reduced 600000.0 units announced on 23 Aug 2023 at ~RM0.805

MR WONG THEAN SOON added 3000000.0 units announced on 23 Aug 2023 at ~RM0.8

MR WONG THEAN SOON reduced 14810000.0 units announced on 03 May 2023 at ~RM0.8

MR WONG THEAN SOON added 2000000.0 units announced on 29 Mar 2023 at ~RM0.7

MR WONG THEAN SOON added 1000000.0 units announced on 17 Mar 2023 at ~RM0.745

MR WONG THEAN SOON added 2000000.0 units announced on 16 Mar 2023 at ~RM0.745

MR WONG THEAN SOON added 2000000.0 units announced on 14 Mar 2023 at ~RM0.765

MR WONG THEAN SOON added 2000000.0 units announced on 08 Mar 2023 at ~RM0.74

MR WONG THEAN SOON added 2000000.0 units announced on 07 Mar 2023 at ~RM0.745

MR WONG THEAN SOON added 2000000.0 units announced on 03 Mar 2023 at ~RM0.725

MR WONG THEAN SOON added 2000000.0 units announced on 28 Feb 2023 at ~RM0.705

MR WONG THEAN SOON added 2000000.0 units announced on 22 Feb 2023 at ~RM0.64

DATO' DR NORRAESAH BINTI HAJI MOHAMAD added 1500000.0 units announced on 20 Feb 2023 at ~RM0.65

MR WONG THEAN SOON added 2000000.0 units announced on 15 Feb 2023 at ~RM0.62

MR WONG THEAN SOON added 5000000.0 units announced on 07 Feb 2023 at ~RM0.655

MR WONG THEAN SOON reduced 71000000.0 units announced on 19 Dec 2022 at ~RM0.885

MR WONG THEAN SOON reduced 53500000.0 units announced on 02 Dec 2022 at ~RM0.885

MR WONG THEAN SOON reduced 33000000.0 units announced on 02 Jun 2022 at ~RM0.89

MR WONG THEAN SOON added 219000.0 units announced on 13 Dec 2021 at ~RM1.03

MR WONG THEAN SOON added 2000000.0 units announced on 15 Nov 2021 at ~RM1.01

MR WONG THEAN SOON added 2000000.0 units announced on 12 Nov 2021 at ~RM1.01

MR WONG THEAN SOON reduced 4500000.0 units announced on 09 Sep 2021 at ~RM1.94

MR WONG THEAN SOON added 500000.0 units announced on 26 Aug 2021 at ~RM1.89

MR WONG THEAN SOON added 500000.0 units announced on 25 Aug 2021 at ~RM1.87

MR WONG THEAN SOON added 2315500.0 units announced on 12 Aug 2021 at ~RM1.63

MR WONG THEAN SOON added 1000000.0 units announced on 11 Jun 2021 at ~RM1.88

MR WONG THEAN SOON added 29500.0 units announced on 24 May 2021 at ~RM1.81

MR WONG THEAN SOON added 1000000.0 units announced on 10 May 2021 at ~RM1.89

MR WONG THEAN SOON added 1000000.0 units announced on 05 May 2021 at ~RM1.87

MR WONG THEAN SOON added 1000000.0 units announced on 30 Apr 2021 at ~RM1.95

MR WONG THEAN SOON added 2201800.0 units announced on 27 Apr 2021 at ~RM1.98

MR WONG THEAN SOON added 304100.0 units announced on 26 Apr 2021 at ~RM1.98

MR WONG THEAN SOON added 600000.0 units announced on 02 Apr 2021 at ~RM1.98

MR WONG THEAN SOON added 500000.0 units announced on 15 Mar 2021 at ~RM1.92

MR WONG THEAN SOON added 5900000.0 units announced on 12 Mar 2021 at ~RM1.98

MR WONG THEAN SOON added 245000.0 units announced on 11 Mar 2021 at ~RM1.96

MR WONG THEAN SOON added 500000.0 units announced on 10 Mar 2021 at ~RM1.99

MR WONG THEAN SOON added 500000.0 units announced on 09 Mar 2021 at ~RM1.95

MR WONG THEAN SOON added 749900.0 units announced on 26 Feb 2021 at ~RM2.08

MR WONG THEAN SOON added 1000000.0 units announced on 25 Feb 2021 at ~RM2.07

MR WONG THEAN SOON added 500000.0 units announced on 23 Feb 2021 at ~RM2.08

MR WONG THEAN SOON added 1658700.0 units announced on 22 Feb 2021 at ~RM2.06

MR WONG THEAN SOON added 1400000.0 units announced on 19 Feb 2021 at ~RM2.1

MR WONG THEAN SOON added 1540400.0 units announced on 18 Feb 2021 at ~RM2.14

MR WONG THEAN SOON added 749600.0 units announced on 11 Jan 2021 at ~RM1.75

MR WONG THEAN SOON added 1000000.0 units announced on 08 Jan 2021 at ~RM1.7

TAN SRI DATO' DR MUHAMMAD RAIS BIN ABDUL KARIM reduced 160000.0 units announced on 04 Jan 2021 at ~RM1.9

MR WONG THEAN SOON reduced 12700000.0 units announced on 24 Nov 2020 at ~RM1.49

MR WONG THEAN SOON added 1000000.0 units announced on 10 Nov 2020 at ~RM1.42

MR WONG THEAN SOON added 1767200.0 units announced on 09 Nov 2020 at ~RM1.43

MR WONG THEAN SOON added 9600.0 units announced on 04 Nov 2020 at ~RM1.39

MR WONG THEAN SOON added 1287200.0 units announced on 03 Nov 2020 at ~RM1.35

MR WONG THEAN SOON added 1000000.0 units announced on 02 Nov 2020 at ~RM1.33

MR WONG THEAN SOON added 1000000.0 units announced on 30 Oct 2020 at ~RM1.34

MR WONG THEAN SOON added 2200000.0 units announced on 28 Oct 2020 at ~RM1.34

WONG THEAN SOON added 250000.0 units announced on 26 Oct 2020 at ~RM1.35

WONG THEAN SOON added 500000.0 units announced on 23 Oct 2020 at ~RM1.36

MR WONG THEAN SOON added 182400.0 units announced on 21 Oct 2020 at ~RM1.41

MR WONG THEAN SOON added 1000000.0 units announced on 20 Oct 2020 at ~RM1.39

MR WONG THEAN SOON added 1500000.0 units announced on 19 Oct 2020 at ~RM1.39

MR WONG THEAN SOON added 373000.0 units announced on 14 Oct 2020 at ~RM1.38

MR WONG THEAN SOON added 1163100.0 units announced on 12 Oct 2020 at ~RM1.38

MR WONG THEAN SOON added 43100.0 units announced on 05 Oct 2020 at ~RM1.36

MR WONG THEAN SOON added 127000.0 units announced on 02 Oct 2020 at ~RM1.29

MR WONG THEAN SOON added 1000000.0 units announced on 23 Sep 2020 at ~RM1.25

MR WONG THEAN SOON added 500000.0 units announced on 22 Sep 2020 at ~RM1.35

MR WONG THEAN SOON added 2000000.0 units announced on 21 Sep 2020 at ~RM1.36

MR WONG THEAN SOON added 1310900.0 units announced on 18 Sep 2020 at ~RM1.38

MR WONG THEAN SOON added 535600.0 units announced on 14 Aug 2020 at ~RM1.38

MR WONG THEAN SOON added 2000000.0 units announced on 05 Aug 2020 at ~RM1.4

MR WONG THEAN SOON added 1771500.0 units announced on 04 Aug 2020 at ~RM1.33

MR WONG THEAN SOON added 3000000.0 units announced on 03 Aug 2020 at ~RM1.3

Summary


Market Cap: 5820 M.

Number of Shares: 7558 M.

Adjusted Float: 94.3%.

Stock highly correlated with

SYGROUP (59%)

LAMBO (57%)

SCOMNET (54%)

MRDIY (50%)

My E.G. Services Berhad is engaged in the development and implementation of the electronic government services project; and the provision of other related services for the electronic government services project in Malaysia. It offers government to citizen (G2C) services comprising driving theory test bookings; issuance and renewal of licenses; electronic bill payment and payment; and online information services, which include traffic summons checking and electronic bankruptcy or liquidation status searches through its G2C portal, as well as through its kiosks. The company also provides government/enterprise solutions, such as software and enterprise solutions, system development, and maintenance services to various markets, including to driving schools, driving institutes, insurance companies, financial institutions, and law firms. In addition, it is involved in the provision of software solutions and maintenance services; e-insurance solutions and other insurance-related services; creating, implementing, and operating e-business activities, including electronic commerce delivery services, multimedia related activities, and other computerized or electronic services; and auto insurance intermediary services. The company was formerly known as My E.G. Dot Com Sdn and changed its name to My E.G. Services Berhad in April 2005. My E.G. Services Berhad was incorporated in 2000 and is based in Petaling Jaya, Malaysia.

Sectors: Trading & Services, GLCs, Technology, Mid Cap, F4GBM, F4GBM Shariah, Digital Services, Vaccine

Code: 0138

Website: http://www.myeg.com.my/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 31-Mar-2023

Shareholder % Value (M)
Asia Internet Holdings Sdn Bhd 16.37% 952.82
Wong Thean Soon 12.5% 727.46
KWAP 5.98% 348.11
Employees Provident Fund Board 5.22% 303.64
CIMB Bank Berhad 3.19% 185.66
Maybank Investment Bank Berhad Ivt 2.81% 163.55
Vanguard Group 1.81% 105.35
KGI Securities (Singapore) Pte. Ltd. 1.35% 78.57
AIA Group 1.3% 75.66
Macquarie Bank Ltd 1.27% 73.92
State Street Bank & Trust 1.26% 73.33
Government of Singapore 1.24% 72.17
Principal Dali Equity Growth Fund 1.05% 61.11
Dato' Dr Norraesah Binti Haji Mohamad 0.48% 28.23
Datuk Mohd Jimmy Wong Bin Abdullah 0.09% 5.18
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.