[MGB] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -60.83%
YoY- -69.51%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 754,335 759,942 803,838 814,408 751,271 765,094 738,656 1.40%
PBT 20,884 20,637 23,812 21,168 45,977 54,473 56,894 -48.64%
Tax -8,463 -9,176 -12,028 -12,856 -15,716 -16,849 -16,510 -35.87%
NP 12,421 11,461 11,784 8,312 30,261 37,624 40,384 -54.33%
-
NP to SH 13,419 13,488 14,216 12,424 31,715 37,636 40,420 -51.95%
-
Tax Rate 40.52% 44.46% 50.51% 60.73% 34.18% 30.93% 29.02% -
Total Cost 741,914 748,481 792,054 806,096 721,010 727,470 698,272 4.11%
-
Net Worth 455,722 452,580 452,358 447,204 442,200 437,187 432,047 3.61%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 455,722 452,580 452,358 447,204 442,200 437,187 432,047 3.61%
NOSH 501,652 497,522 497,167 496,913 496,886 496,804 496,804 0.64%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.65% 1.51% 1.47% 1.02% 4.03% 4.92% 5.47% -
ROE 2.94% 2.98% 3.14% 2.78% 7.17% 8.61% 9.36% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 150.63 152.80 161.71 163.90 151.21 154.00 148.74 0.84%
EPS 2.69 2.71 2.86 2.52 6.39 7.59 8.16 -52.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.91 0.90 0.89 0.88 0.87 3.03%
Adjusted Per Share Value based on latest NOSH - 496,913
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 127.50 128.44 135.86 137.65 126.98 129.31 124.85 1.40%
EPS 2.27 2.28 2.40 2.10 5.36 6.36 6.83 -51.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7703 0.7649 0.7646 0.7559 0.7474 0.7389 0.7302 3.61%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.65 0.65 0.705 0.75 0.70 0.865 0.93 -
P/RPS 0.43 0.43 0.44 0.46 0.46 0.56 0.63 -22.42%
P/EPS 24.26 23.97 24.65 30.00 10.97 11.42 11.43 64.93%
EY 4.12 4.17 4.06 3.33 9.12 8.76 8.75 -39.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.77 0.83 0.79 0.98 1.07 -23.86%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 21/11/19 23/08/19 27/05/19 22/02/19 22/11/18 23/08/18 -
Price 0.60 0.68 0.69 0.74 0.71 0.83 0.93 -
P/RPS 0.40 0.45 0.43 0.45 0.47 0.54 0.63 -26.06%
P/EPS 22.39 25.07 24.13 29.60 11.12 10.96 11.43 56.36%
EY 4.47 3.99 4.14 3.38 8.99 9.13 8.75 -36.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.75 0.76 0.82 0.80 0.94 1.07 -27.47%

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