[MGB] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 67.62%
YoY- 3.96%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 405,208 294,092 167,588 563,274 381,700 216,481 152,001 92.14%
PBT 24,819 20,478 13,678 22,695 14,346 6,547 4,940 193.05%
Tax -8,642 -6,315 -3,552 -9,110 -6,543 -4,387 -2,836 110.04%
NP 16,177 14,163 10,126 13,585 7,803 2,160 2,104 289.07%
-
NP to SH 16,492 14,404 10,089 13,951 8,323 2,768 2,391 261.92%
-
Tax Rate 34.82% 30.84% 25.97% 40.14% 45.61% 67.01% 57.41% -
Total Cost 389,031 279,929 157,462 549,689 373,897 214,321 149,897 88.74%
-
Net Worth 486,603 486,603 481,586 471,553 466,536 461,520 461,520 3.58%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 486,603 486,603 481,586 471,553 466,536 461,520 461,520 3.58%
NOSH 501,652 501,652 501,652 501,652 501,652 501,652 501,652 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.99% 4.82% 6.04% 2.41% 2.04% 1.00% 1.38% -
ROE 3.39% 2.96% 2.09% 2.96% 1.78% 0.60% 0.52% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 80.77 58.62 33.41 112.28 76.09 43.15 30.30 92.13%
EPS 3.29 2.87 2.01 2.78 1.66 0.55 0.48 260.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.96 0.94 0.93 0.92 0.92 3.58%
Adjusted Per Share Value based on latest NOSH - 501,652
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 68.49 49.71 28.33 95.20 64.51 36.59 25.69 92.15%
EPS 2.79 2.43 1.71 2.36 1.41 0.47 0.40 264.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8224 0.8224 0.814 0.797 0.7885 0.7801 0.7801 3.57%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.79 0.87 0.995 0.60 0.79 0.475 0.565 -
P/RPS 0.98 1.48 2.98 0.53 1.04 1.10 1.86 -34.74%
P/EPS 24.03 30.30 49.47 21.57 47.62 86.09 118.54 -65.45%
EY 4.16 3.30 2.02 4.64 2.10 1.16 0.84 190.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.90 1.04 0.64 0.85 0.52 0.61 20.78%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 18/11/21 27/08/21 18/05/21 23/02/21 24/11/20 25/08/20 26/06/20 -
Price 0.77 0.83 0.965 0.89 0.64 0.87 0.47 -
P/RPS 0.95 1.42 2.89 0.79 0.84 2.02 1.55 -27.82%
P/EPS 23.42 28.91 47.98 32.00 38.57 157.67 98.61 -61.61%
EY 4.27 3.46 2.08 3.12 2.59 0.63 1.01 161.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.86 1.01 0.95 0.69 0.95 0.51 33.84%

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