[MTAG] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[MTAG] MTAG GROUP BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -31.78%
YoY- -46.9%
Quarter Report
Latest QR
Upcoming QR
MTAG's Result
MTAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 180,163 172,730 161,670 151,796 193,637 203,530 218,372 -12.06%
PBT 39,773 38,450 37,204 30,872 44,827 47,825 56,032 -20.47%
Tax -9,691 -8,624 -9,046 -7,940 -11,211 -12,457 -13,576 -20.17%
NP 30,082 29,826 28,158 22,932 33,616 35,368 42,456 -20.57%
-
NP to SH 30,082 29,826 28,158 22,932 33,616 35,368 42,456 -20.57%
-
Tax Rate 24.37% 22.43% 24.31% 25.72% 25.01% 26.05% 24.23% -
Total Cost 150,081 142,904 133,512 128,864 160,021 168,162 175,916 -10.07%
-
Net Worth 204,485 211,301 197,669 197,669 190,852 197,669 190,852 4.72%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 20,448 27,264 13,632 27,264 20,448 27,264 13,632 31.13%
Div Payout % 67.98% 91.41% 48.41% 118.89% 60.83% 77.09% 32.11% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 204,485 211,301 197,669 197,669 190,852 197,669 190,852 4.72%
NOSH 681,617 681,617 681,617 681,617 681,617 681,617 681,617 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 16.70% 17.27% 17.42% 15.11% 17.36% 17.38% 19.44% -
ROE 14.71% 14.12% 14.25% 11.60% 17.61% 17.89% 22.25% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 26.43 25.34 23.72 22.27 28.41 29.86 32.04 -12.07%
EPS 4.41 4.37 4.14 3.36 4.93 5.19 6.22 -20.53%
DPS 3.00 4.00 2.00 4.00 3.00 4.00 2.00 31.13%
NAPS 0.30 0.31 0.29 0.29 0.28 0.29 0.28 4.72%
Adjusted Per Share Value based on latest NOSH - 681,617
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 26.13 25.05 23.45 22.02 28.08 29.52 31.67 -12.06%
EPS 4.36 4.33 4.08 3.33 4.88 5.13 6.16 -20.62%
DPS 2.97 3.95 1.98 3.95 2.97 3.95 1.98 31.13%
NAPS 0.2966 0.3065 0.2867 0.2867 0.2768 0.2867 0.2768 4.72%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.465 0.48 0.51 0.64 0.655 0.775 0.74 -
P/RPS 1.76 1.89 2.15 2.87 2.31 2.60 2.31 -16.62%
P/EPS 10.54 10.97 12.35 19.02 13.28 14.94 11.88 -7.68%
EY 9.49 9.12 8.10 5.26 7.53 6.70 8.42 8.32%
DY 6.45 8.33 3.92 6.25 4.58 5.16 2.70 78.98%
P/NAPS 1.55 1.55 1.76 2.21 2.34 2.67 2.64 -29.95%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 24/05/22 23/02/22 24/11/21 27/08/21 28/05/21 22/02/21 -
Price 0.50 0.485 0.50 0.63 0.625 0.72 0.83 -
P/RPS 1.89 1.91 2.11 2.83 2.20 2.41 2.59 -18.99%
P/EPS 11.33 11.08 12.10 18.73 12.67 13.88 13.33 -10.29%
EY 8.83 9.02 8.26 5.34 7.89 7.21 7.50 11.53%
DY 6.00 8.25 4.00 6.35 4.80 5.56 2.41 83.99%
P/NAPS 1.67 1.56 1.72 2.17 2.23 2.48 2.96 -31.79%

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
Post a Comment