[MGB] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -0.51%
YoY- -57.69%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 508,933 432,962 608,004 754,335 759,942 803,838 814,408 -26.84%
PBT 19,128 13,094 19,760 20,884 20,637 23,812 21,168 -6.51%
Tax -8,724 -8,774 -11,344 -8,463 -9,176 -12,028 -12,856 -22.72%
NP 10,404 4,320 8,416 12,421 11,461 11,784 8,312 16.09%
-
NP to SH 11,097 5,536 9,564 13,419 13,488 14,216 12,424 -7.23%
-
Tax Rate 45.61% 67.01% 57.41% 40.52% 44.46% 50.51% 60.73% -
Total Cost 498,529 428,642 599,588 741,914 748,481 792,054 806,096 -27.34%
-
Net Worth 466,536 461,520 461,520 455,722 452,580 452,358 447,204 2.85%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 466,536 461,520 461,520 455,722 452,580 452,358 447,204 2.85%
NOSH 501,652 501,652 501,652 501,652 497,522 497,167 496,913 0.63%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.04% 1.00% 1.38% 1.65% 1.51% 1.47% 1.02% -
ROE 2.38% 1.20% 2.07% 2.94% 2.98% 3.14% 2.78% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 101.45 86.31 121.20 150.63 152.80 161.71 163.90 -27.30%
EPS 2.21 1.10 1.92 2.69 2.71 2.86 2.52 -8.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 0.92 0.91 0.91 0.91 0.90 2.20%
Adjusted Per Share Value based on latest NOSH - 501,652
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 86.02 73.18 102.76 127.50 128.44 135.86 137.65 -26.84%
EPS 1.88 0.94 1.62 2.27 2.28 2.40 2.10 -7.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7885 0.7801 0.7801 0.7703 0.7649 0.7646 0.7559 2.84%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.79 0.475 0.565 0.65 0.65 0.705 0.75 -
P/RPS 0.78 0.55 0.47 0.43 0.43 0.44 0.46 42.06%
P/EPS 35.71 43.04 29.64 24.26 23.97 24.65 30.00 12.28%
EY 2.80 2.32 3.37 4.12 4.17 4.06 3.33 -10.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.52 0.61 0.71 0.71 0.77 0.83 1.59%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 25/08/20 26/06/20 21/02/20 21/11/19 23/08/19 27/05/19 -
Price 0.64 0.87 0.47 0.60 0.68 0.69 0.74 -
P/RPS 0.63 1.01 0.39 0.40 0.45 0.43 0.45 25.06%
P/EPS 28.93 78.84 24.65 22.39 25.07 24.13 29.60 -1.51%
EY 3.46 1.27 4.06 4.47 3.99 4.14 3.38 1.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.95 0.51 0.66 0.75 0.76 0.82 -10.84%

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