[MGB] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -91.84%
YoY- -96.81%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 674,134 640,692 600,244 92,533 42,494 44,652 42,908 526.24%
PBT 48,470 50,218 46,156 2,154 4,601 2,100 3,624 462.56%
Tax -10,677 -13,628 -13,036 -1,831 -617 0 0 -
NP 37,793 36,590 33,120 323 3,984 2,100 3,624 376.64%
-
NP to SH 37,728 36,582 33,120 325 3,984 2,102 3,624 376.09%
-
Tax Rate 22.03% 27.14% 28.24% 85.00% 13.41% 0.00% 0.00% -
Total Cost 636,341 604,102 567,124 92,210 38,510 42,552 39,284 539.11%
-
Net Worth 375,051 356,365 342,339 339,444 37,573 31,440 31,396 421.78%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 375,051 356,365 342,339 339,444 37,573 31,440 31,396 421.78%
NOSH 371,338 363,638 366,586 361,111 89,461 89,829 89,702 157.59%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.61% 5.71% 5.52% 0.35% 9.38% 4.70% 8.45% -
ROE 10.06% 10.27% 9.67% 0.10% 10.60% 6.69% 11.54% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 181.54 176.19 166.57 25.62 47.50 49.71 47.83 143.12%
EPS 10.16 10.06 9.20 0.31 4.45 2.34 4.04 84.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.98 0.95 0.94 0.42 0.35 0.35 102.56%
Adjusted Per Share Value based on latest NOSH - 355,066
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 113.94 108.29 101.45 15.64 7.18 7.55 7.25 526.37%
EPS 6.38 6.18 5.60 0.05 0.67 0.36 0.61 377.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6339 0.6023 0.5786 0.5737 0.0635 0.0531 0.0531 421.54%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.27 1.11 1.01 0.835 0.78 0.60 0.61 -
P/RPS 0.70 0.63 0.61 3.26 1.64 1.21 1.28 -33.10%
P/EPS 12.50 11.03 10.99 927.78 17.51 25.64 15.10 -11.82%
EY 8.00 9.06 9.10 0.11 5.71 3.90 6.62 13.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.13 1.06 0.89 1.86 1.71 1.74 -19.34%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 28/08/17 22/05/17 27/02/17 24/11/16 19/08/16 27/05/16 -
Price 1.65 1.27 1.19 0.915 0.80 0.62 0.60 -
P/RPS 0.91 0.72 0.71 3.57 1.68 1.25 1.25 -19.05%
P/EPS 16.24 12.62 12.95 1,016.67 17.96 26.50 14.85 6.14%
EY 6.16 7.92 7.72 0.10 5.57 3.77 6.73 -5.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.30 1.25 0.97 1.90 1.77 1.71 -3.14%

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