[MGB] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 3.13%
YoY- 846.99%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 738,656 676,280 692,495 674,134 640,692 600,244 92,533 300.94%
PBT 56,894 58,340 50,095 48,470 50,218 46,156 2,154 792.24%
Tax -16,510 -17,596 -15,636 -10,677 -13,628 -13,036 -1,831 334.96%
NP 40,384 40,744 34,459 37,793 36,590 33,120 323 2422.58%
-
NP to SH 40,420 40,748 34,251 37,728 36,582 33,120 325 2413.69%
-
Tax Rate 29.02% 30.16% 31.21% 22.03% 27.14% 28.24% 85.00% -
Total Cost 698,272 635,536 658,036 636,341 604,102 567,124 92,210 287.05%
-
Net Worth 432,047 419,806 338,749 375,051 356,365 342,339 339,444 17.49%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 432,047 419,806 338,749 375,051 356,365 342,339 339,444 17.49%
NOSH 496,804 495,449 491,845 371,338 363,638 366,586 361,111 23.77%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.47% 6.02% 4.98% 5.61% 5.71% 5.52% 0.35% -
ROE 9.36% 9.71% 10.11% 10.06% 10.27% 9.67% 0.10% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 148.74 136.93 169.67 181.54 176.19 166.57 25.62 224.06%
EPS 8.16 8.24 9.00 10.16 10.06 9.20 0.31 790.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.83 1.01 0.98 0.95 0.94 -5.04%
Adjusted Per Share Value based on latest NOSH - 386,293
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 124.85 114.30 117.04 113.94 108.29 101.45 15.64 300.94%
EPS 6.83 6.89 5.79 6.38 6.18 5.60 0.05 2576.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7302 0.7095 0.5725 0.6339 0.6023 0.5786 0.5737 17.49%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.93 1.24 1.77 1.27 1.11 1.01 0.835 -
P/RPS 0.63 0.91 1.04 0.70 0.63 0.61 3.26 -66.67%
P/EPS 11.43 15.03 21.09 12.50 11.03 10.99 927.78 -94.70%
EY 8.75 6.65 4.74 8.00 9.06 9.10 0.11 1764.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.46 2.13 1.26 1.13 1.06 0.89 13.10%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 24/05/18 27/02/18 23/11/17 28/08/17 22/05/17 27/02/17 -
Price 0.93 1.20 1.70 1.65 1.27 1.19 0.915 -
P/RPS 0.63 0.88 1.00 0.91 0.72 0.71 3.57 -68.63%
P/EPS 11.43 14.54 20.26 16.24 12.62 12.95 1,016.67 -95.02%
EY 8.75 6.88 4.94 6.16 7.92 7.72 0.10 1887.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.41 2.05 1.63 1.30 1.25 0.97 6.77%

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