[MGB] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 63.88%
YoY- 93.73%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 467,219 312,341 178,591 593,759 405,208 294,092 167,588 97.96%
PBT 18,795 13,663 11,233 40,035 24,819 20,478 13,678 23.57%
Tax -8,392 -6,679 -4,417 -13,514 -8,642 -6,315 -3,552 77.29%
NP 10,403 6,984 6,816 26,521 16,177 14,163 10,126 1.81%
-
NP to SH 11,380 7,615 7,138 27,027 16,492 14,404 10,089 8.35%
-
Tax Rate 44.65% 48.88% 39.32% 33.76% 34.82% 30.84% 25.97% -
Total Cost 456,816 305,357 171,775 567,238 389,031 279,929 157,462 103.28%
-
Net Worth 502,904 502,904 502,904 493,701 486,603 486,603 481,586 2.92%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 5,384 5,384 2,484 - - - - -
Div Payout % 47.31% 70.70% 34.81% - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 502,904 502,904 502,904 493,701 486,603 486,603 481,586 2.92%
NOSH 591,652 591,652 591,652 591,652 501,652 501,652 501,652 11.61%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.23% 2.24% 3.82% 4.47% 3.99% 4.82% 6.04% -
ROE 2.26% 1.51% 1.42% 5.47% 3.39% 2.96% 2.09% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 78.97 52.79 30.19 101.02 80.77 58.62 33.41 77.34%
EPS 1.92 1.29 1.21 5.16 3.29 2.87 2.01 -3.00%
DPS 0.91 0.91 0.42 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.85 0.84 0.97 0.97 0.96 -7.78%
Adjusted Per Share Value based on latest NOSH - 591,652
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 78.97 52.79 30.19 100.36 68.49 49.71 28.33 97.94%
EPS 1.92 1.29 1.21 4.57 2.79 2.43 1.71 8.02%
DPS 0.91 0.91 0.42 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.85 0.8344 0.8224 0.8224 0.814 2.92%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.475 0.585 0.725 0.725 0.79 0.87 0.995 -
P/RPS 0.60 1.11 2.40 0.72 0.98 1.48 2.98 -65.61%
P/EPS 24.70 45.45 60.09 15.77 24.03 30.30 49.47 -37.03%
EY 4.05 2.20 1.66 6.34 4.16 3.30 2.02 58.93%
DY 1.92 1.56 0.58 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.69 0.85 0.86 0.81 0.90 1.04 -33.78%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 18/08/22 17/05/22 22/02/22 18/11/21 27/08/21 18/05/21 -
Price 0.52 0.55 0.63 0.725 0.77 0.83 0.965 -
P/RPS 0.66 1.04 2.09 0.72 0.95 1.42 2.89 -62.60%
P/EPS 27.04 42.73 52.22 15.77 23.42 28.91 47.98 -31.74%
EY 3.70 2.34 1.92 6.34 4.27 3.46 2.08 46.75%
DY 1.75 1.65 0.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 0.74 0.86 0.79 0.86 1.01 -28.52%

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