[MGB] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
19-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -42.0%
YoY- 25.87%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 600,244 92,533 42,494 44,652 42,908 37,026 27,612 677.45%
PBT 46,156 2,154 4,601 2,100 3,624 7,077 3,688 438.21%
Tax -13,036 -1,831 -617 0 0 3,097 0 -
NP 33,120 323 3,984 2,100 3,624 10,174 3,688 331.47%
-
NP to SH 33,120 325 3,984 2,102 3,624 10,174 3,688 331.47%
-
Tax Rate 28.24% 85.00% 13.41% 0.00% 0.00% -43.76% 0.00% -
Total Cost 567,124 92,210 38,510 42,552 39,284 26,852 23,924 723.61%
-
Net Worth 342,339 339,444 37,573 31,440 31,396 30,477 23,273 499.36%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 342,339 339,444 37,573 31,440 31,396 30,477 23,273 499.36%
NOSH 366,586 361,111 89,461 89,829 89,702 89,638 89,514 155.75%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 5.52% 0.35% 9.38% 4.70% 8.45% 27.48% 13.36% -
ROE 9.67% 0.10% 10.60% 6.69% 11.54% 33.38% 15.85% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 166.57 25.62 47.50 49.71 47.83 41.31 30.85 207.45%
EPS 9.20 0.31 4.45 2.34 4.04 11.35 4.12 70.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.94 0.42 0.35 0.35 0.34 0.26 137.04%
Adjusted Per Share Value based on latest NOSH - 90,625
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 101.45 15.64 7.18 7.55 7.25 6.26 4.67 677.09%
EPS 5.60 0.05 0.67 0.36 0.61 1.72 0.62 333.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5786 0.5737 0.0635 0.0531 0.0531 0.0515 0.0393 499.71%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.01 0.835 0.78 0.60 0.61 0.45 0.33 -
P/RPS 0.61 3.26 1.64 1.21 1.28 1.09 1.07 -31.22%
P/EPS 10.99 927.78 17.51 25.64 15.10 3.96 8.01 23.45%
EY 9.10 0.11 5.71 3.90 6.62 25.22 12.48 -18.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.89 1.86 1.71 1.74 1.32 1.27 -11.34%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 27/02/17 24/11/16 19/08/16 27/05/16 25/02/16 18/11/15 -
Price 1.19 0.915 0.80 0.62 0.60 0.48 0.355 -
P/RPS 0.71 3.57 1.68 1.25 1.25 1.16 1.15 -27.47%
P/EPS 12.95 1,016.67 17.96 26.50 14.85 4.23 8.62 31.13%
EY 7.72 0.10 5.57 3.77 6.73 23.65 11.61 -23.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.97 1.90 1.77 1.71 1.41 1.37 -5.92%

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