[MTAG] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[MTAG] MTAG GROUP BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 24.96%
YoY- 5.4%
Quarter Report
Latest QR
Upcoming QR
MTAG's Result
MTAG's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 80,835 37,949 193,637 152,648 109,186 55,265 166,128 -38.05%
PBT 18,602 7,718 44,827 35,869 28,016 14,403 40,301 -40.18%
Tax -4,523 -1,985 -11,211 -9,343 -6,788 -3,607 -10,112 -41.42%
NP 14,079 5,733 33,616 26,526 21,228 10,796 30,189 -39.77%
-
NP to SH 14,079 5,733 33,616 26,526 21,228 10,796 30,189 -39.77%
-
Tax Rate 24.31% 25.72% 25.01% 26.05% 24.23% 25.04% 25.09% -
Total Cost 66,756 32,216 160,021 126,122 87,958 44,469 135,939 -37.67%
-
Net Worth 197,669 197,669 190,852 197,669 190,852 190,852 177,220 7.53%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 6,816 6,816 20,448 20,448 6,816 6,816 20,448 -51.82%
Div Payout % 48.41% 118.89% 60.83% 77.09% 32.11% 63.14% 67.74% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 197,669 197,669 190,852 197,669 190,852 190,852 177,220 7.53%
NOSH 681,617 681,617 681,617 681,617 681,617 681,617 681,617 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 17.42% 15.11% 17.36% 17.38% 19.44% 19.53% 18.17% -
ROE 7.12% 2.90% 17.61% 13.42% 11.12% 5.66% 17.03% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.86 5.57 28.41 22.39 16.02 8.11 24.37 -38.04%
EPS 2.07 0.84 4.93 3.89 3.11 1.58 4.43 -39.70%
DPS 1.00 1.00 3.00 3.00 1.00 1.00 3.00 -51.82%
NAPS 0.29 0.29 0.28 0.29 0.28 0.28 0.26 7.53%
Adjusted Per Share Value based on latest NOSH - 681,617
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.72 5.50 28.08 22.14 15.84 8.02 24.09 -38.06%
EPS 2.04 0.83 4.88 3.85 3.08 1.57 4.38 -39.83%
DPS 0.99 0.99 2.97 2.97 0.99 0.99 2.97 -51.82%
NAPS 0.2867 0.2867 0.2768 0.2867 0.2768 0.2768 0.257 7.54%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.51 0.64 0.655 0.775 0.74 0.68 0.51 -
P/RPS 4.30 11.50 2.31 3.46 4.62 8.39 2.09 61.55%
P/EPS 24.69 76.09 13.28 19.91 23.76 42.93 11.51 66.09%
EY 4.05 1.31 7.53 5.02 4.21 2.33 8.68 -39.75%
DY 1.96 1.56 4.58 3.87 1.35 1.47 5.88 -51.82%
P/NAPS 1.76 2.21 2.34 2.67 2.64 2.43 1.96 -6.90%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 24/11/21 27/08/21 28/05/21 22/02/21 23/11/20 25/08/20 -
Price 0.50 0.63 0.625 0.72 0.83 0.77 0.705 -
P/RPS 4.22 11.32 2.20 3.22 5.18 9.50 2.89 28.62%
P/EPS 24.21 74.90 12.67 18.50 26.65 48.61 15.92 32.14%
EY 4.13 1.34 7.89 5.41 3.75 2.06 6.28 -24.31%
DY 2.00 1.59 4.80 4.17 1.20 1.30 4.26 -39.51%
P/NAPS 1.72 2.17 2.23 2.48 2.96 2.75 2.71 -26.08%

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