[MGB] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 89.53%
YoY- 8.03%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 640,692 600,244 92,533 42,494 44,652 42,908 37,026 570.16%
PBT 50,218 46,156 2,154 4,601 2,100 3,624 7,077 269.70%
Tax -13,628 -13,036 -1,831 -617 0 0 3,097 -
NP 36,590 33,120 323 3,984 2,100 3,624 10,174 134.91%
-
NP to SH 36,582 33,120 325 3,984 2,102 3,624 10,174 134.88%
-
Tax Rate 27.14% 28.24% 85.00% 13.41% 0.00% 0.00% -43.76% -
Total Cost 604,102 567,124 92,210 38,510 42,552 39,284 26,852 698.44%
-
Net Worth 356,365 342,339 339,444 37,573 31,440 31,396 30,477 415.94%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 356,365 342,339 339,444 37,573 31,440 31,396 30,477 415.94%
NOSH 363,638 366,586 361,111 89,461 89,829 89,702 89,638 154.57%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.71% 5.52% 0.35% 9.38% 4.70% 8.45% 27.48% -
ROE 10.27% 9.67% 0.10% 10.60% 6.69% 11.54% 33.38% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 176.19 166.57 25.62 47.50 49.71 47.83 41.31 163.22%
EPS 10.06 9.20 0.31 4.45 2.34 4.04 11.35 -7.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.95 0.94 0.42 0.35 0.35 0.34 102.66%
Adjusted Per Share Value based on latest NOSH - 89,722
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 108.29 101.45 15.64 7.18 7.55 7.25 6.26 570.03%
EPS 6.18 5.60 0.05 0.67 0.36 0.61 1.72 134.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6023 0.5786 0.5737 0.0635 0.0531 0.0531 0.0515 416.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.11 1.01 0.835 0.78 0.60 0.61 0.45 -
P/RPS 0.63 0.61 3.26 1.64 1.21 1.28 1.09 -30.63%
P/EPS 11.03 10.99 927.78 17.51 25.64 15.10 3.96 98.08%
EY 9.06 9.10 0.11 5.71 3.90 6.62 25.22 -49.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.06 0.89 1.86 1.71 1.74 1.32 -9.85%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 22/05/17 27/02/17 24/11/16 19/08/16 27/05/16 25/02/16 -
Price 1.27 1.19 0.915 0.80 0.62 0.60 0.48 -
P/RPS 0.72 0.71 3.57 1.68 1.25 1.25 1.16 -27.25%
P/EPS 12.62 12.95 1,016.67 17.96 26.50 14.85 4.23 107.38%
EY 7.92 7.72 0.10 5.57 3.77 6.73 23.65 -51.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.25 0.97 1.90 1.77 1.71 1.41 -5.27%

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