[MGB] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -15.73%
YoY- -7.4%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 759,942 803,838 814,408 751,271 765,094 738,656 676,280 8.07%
PBT 20,637 23,812 21,168 45,977 54,473 56,894 58,340 -49.95%
Tax -9,176 -12,028 -12,856 -15,716 -16,849 -16,510 -17,596 -35.18%
NP 11,461 11,784 8,312 30,261 37,624 40,384 40,744 -57.03%
-
NP to SH 13,488 14,216 12,424 31,715 37,636 40,420 40,748 -52.11%
-
Tax Rate 44.46% 50.51% 60.73% 34.18% 30.93% 29.02% 30.16% -
Total Cost 748,481 792,054 806,096 721,010 727,470 698,272 635,536 11.51%
-
Net Worth 452,580 452,358 447,204 442,200 437,187 432,047 419,806 5.13%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 452,580 452,358 447,204 442,200 437,187 432,047 419,806 5.13%
NOSH 497,522 497,167 496,913 496,886 496,804 496,804 495,449 0.27%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.51% 1.47% 1.02% 4.03% 4.92% 5.47% 6.02% -
ROE 2.98% 3.14% 2.78% 7.17% 8.61% 9.36% 9.71% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 152.80 161.71 163.90 151.21 154.00 148.74 136.93 7.57%
EPS 2.71 2.86 2.52 6.39 7.59 8.16 8.24 -52.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.90 0.89 0.88 0.87 0.85 4.64%
Adjusted Per Share Value based on latest NOSH - 496,886
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 128.44 135.86 137.65 126.98 129.31 124.85 114.30 8.07%
EPS 2.28 2.40 2.10 5.36 6.36 6.83 6.89 -52.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7649 0.7646 0.7559 0.7474 0.7389 0.7302 0.7095 5.13%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.65 0.705 0.75 0.70 0.865 0.93 1.24 -
P/RPS 0.43 0.44 0.46 0.46 0.56 0.63 0.91 -39.30%
P/EPS 23.97 24.65 30.00 10.97 11.42 11.43 15.03 36.46%
EY 4.17 4.06 3.33 9.12 8.76 8.75 6.65 -26.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.83 0.79 0.98 1.07 1.46 -38.13%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 23/08/19 27/05/19 22/02/19 22/11/18 23/08/18 24/05/18 -
Price 0.68 0.69 0.74 0.71 0.83 0.93 1.20 -
P/RPS 0.45 0.43 0.45 0.47 0.54 0.63 0.88 -36.02%
P/EPS 25.07 24.13 29.60 11.12 10.96 11.43 14.54 43.74%
EY 3.99 4.14 3.38 8.99 9.13 8.75 6.88 -30.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.76 0.82 0.80 0.94 1.07 1.41 -34.32%

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