[MGB] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 49.44%
YoY- -31.0%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 410,354 177,759 610,549 467,219 312,341 178,591 593,759 -21.88%
PBT 32,898 16,054 25,509 18,795 13,663 11,233 40,035 -12.30%
Tax -8,252 -3,813 -11,635 -8,392 -6,679 -4,417 -13,514 -28.08%
NP 24,646 12,241 13,874 10,403 6,984 6,816 26,521 -4.78%
-
NP to SH 24,018 12,015 14,759 11,380 7,615 7,138 27,027 -7.58%
-
Tax Rate 25.08% 23.75% 45.61% 44.65% 48.88% 39.32% 33.76% -
Total Cost 385,708 165,518 596,675 456,816 305,357 171,775 567,238 -22.72%
-
Net Worth 532,487 520,654 508,821 502,904 502,904 502,904 493,701 5.18%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 2,958 1,479 5,384 5,384 5,384 2,484 - -
Div Payout % 12.32% 12.31% 36.48% 47.31% 70.70% 34.81% - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 532,487 520,654 508,821 502,904 502,904 502,904 493,701 5.18%
NOSH 591,652 591,652 591,652 591,652 591,652 591,652 591,652 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.01% 6.89% 2.27% 2.23% 2.24% 3.82% 4.47% -
ROE 4.51% 2.31% 2.90% 2.26% 1.51% 1.42% 5.47% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 69.36 30.04 103.19 78.97 52.79 30.19 101.02 -22.22%
EPS 4.06 2.03 2.49 1.92 1.29 1.21 5.16 -14.80%
DPS 0.50 0.25 0.91 0.91 0.91 0.42 0.00 -
NAPS 0.90 0.88 0.86 0.85 0.85 0.85 0.84 4.72%
Adjusted Per Share Value based on latest NOSH - 591,652
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 69.36 30.04 103.19 78.97 52.79 30.19 100.36 -21.88%
EPS 4.06 2.03 2.49 1.92 1.29 1.21 4.57 -7.60%
DPS 0.50 0.25 0.91 0.91 0.91 0.42 0.00 -
NAPS 0.90 0.88 0.86 0.85 0.85 0.85 0.8344 5.18%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.69 0.685 0.52 0.475 0.585 0.725 0.725 -
P/RPS 0.99 2.28 0.50 0.60 1.11 2.40 0.72 23.72%
P/EPS 17.00 33.73 20.85 24.70 45.45 60.09 15.77 5.14%
EY 5.88 2.96 4.80 4.05 2.20 1.66 6.34 -4.91%
DY 0.72 0.36 1.75 1.92 1.56 0.58 0.00 -
P/NAPS 0.77 0.78 0.60 0.56 0.69 0.85 0.86 -7.12%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 18/08/23 18/05/23 17/02/23 17/11/22 18/08/22 17/05/22 22/02/22 -
Price 0.745 0.725 0.52 0.52 0.55 0.63 0.725 -
P/RPS 1.07 2.41 0.50 0.66 1.04 2.09 0.72 30.32%
P/EPS 18.35 35.70 20.85 27.04 42.73 52.22 15.77 10.65%
EY 5.45 2.80 4.80 3.70 2.34 1.92 6.34 -9.61%
DY 0.67 0.34 1.75 1.75 1.65 0.67 0.00 -
P/NAPS 0.83 0.82 0.60 0.61 0.65 0.74 0.86 -2.34%

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