[MGB] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 100.46%
YoY- -17.72%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 588,184 670,352 563,274 508,933 432,962 608,004 754,335 -15.29%
PBT 40,956 54,712 22,695 19,128 13,094 19,760 20,884 56.74%
Tax -12,630 -14,208 -9,110 -8,724 -8,774 -11,344 -8,463 30.62%
NP 28,326 40,504 13,585 10,404 4,320 8,416 12,421 73.34%
-
NP to SH 28,808 40,356 13,951 11,097 5,536 9,564 13,419 66.49%
-
Tax Rate 30.84% 25.97% 40.14% 45.61% 67.01% 57.41% 40.52% -
Total Cost 559,858 629,848 549,689 498,529 428,642 599,588 741,914 -17.12%
-
Net Worth 486,603 481,586 471,553 466,536 461,520 461,520 455,722 4.47%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 486,603 481,586 471,553 466,536 461,520 461,520 455,722 4.47%
NOSH 501,652 501,652 501,652 501,652 501,652 501,652 501,652 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 4.82% 6.04% 2.41% 2.04% 1.00% 1.38% 1.65% -
ROE 5.92% 8.38% 2.96% 2.38% 1.20% 2.07% 2.94% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 117.25 133.63 112.28 101.45 86.31 121.20 150.63 -15.39%
EPS 5.74 8.04 2.78 2.21 1.10 1.92 2.69 65.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.96 0.94 0.93 0.92 0.92 0.91 4.35%
Adjusted Per Share Value based on latest NOSH - 501,652
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 99.41 113.30 95.20 86.02 73.18 102.76 127.50 -15.30%
EPS 4.87 6.82 2.36 1.88 0.94 1.62 2.27 66.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8224 0.814 0.797 0.7885 0.7801 0.7801 0.7703 4.46%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.87 0.995 0.60 0.79 0.475 0.565 0.65 -
P/RPS 0.74 0.74 0.53 0.78 0.55 0.47 0.43 43.65%
P/EPS 15.15 12.37 21.57 35.71 43.04 29.64 24.26 -26.96%
EY 6.60 8.09 4.64 2.80 2.32 3.37 4.12 36.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.04 0.64 0.85 0.52 0.61 0.71 17.14%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 18/05/21 23/02/21 24/11/20 25/08/20 26/06/20 21/02/20 -
Price 0.83 0.965 0.89 0.64 0.87 0.47 0.60 -
P/RPS 0.71 0.72 0.79 0.63 1.01 0.39 0.40 46.65%
P/EPS 14.45 12.00 32.00 28.93 78.84 24.65 22.39 -25.33%
EY 6.92 8.34 3.12 3.46 1.27 4.06 4.47 33.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.01 0.95 0.69 0.95 0.51 0.66 19.31%

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