[MGB] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
17-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 29.69%
YoY- -45.39%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 666,495 410,354 177,759 610,549 467,219 312,341 178,591 140.40%
PBT 50,794 32,898 16,054 25,509 18,795 13,663 11,233 173.19%
Tax -13,414 -8,252 -3,813 -11,635 -8,392 -6,679 -4,417 109.56%
NP 37,380 24,646 12,241 13,874 10,403 6,984 6,816 210.66%
-
NP to SH 36,317 24,018 12,015 14,759 11,380 7,615 7,138 195.52%
-
Tax Rate 26.41% 25.08% 23.75% 45.61% 44.65% 48.88% 39.32% -
Total Cost 629,115 385,708 165,518 596,675 456,816 305,357 171,775 137.41%
-
Net Worth 538,403 532,487 520,654 508,821 502,904 502,904 502,904 4.64%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 2,958 2,958 1,479 5,384 5,384 5,384 2,484 12.33%
Div Payout % 8.15% 12.32% 12.31% 36.48% 47.31% 70.70% 34.81% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 538,403 532,487 520,654 508,821 502,904 502,904 502,904 4.64%
NOSH 591,652 591,652 591,652 591,652 591,652 591,652 591,652 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.61% 6.01% 6.89% 2.27% 2.23% 2.24% 3.82% -
ROE 6.75% 4.51% 2.31% 2.90% 2.26% 1.51% 1.42% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 112.65 69.36 30.04 103.19 78.97 52.79 30.19 140.37%
EPS 6.14 4.06 2.03 2.49 1.92 1.29 1.21 195.00%
DPS 0.50 0.50 0.25 0.91 0.91 0.91 0.42 12.31%
NAPS 0.91 0.90 0.88 0.86 0.85 0.85 0.85 4.64%
Adjusted Per Share Value based on latest NOSH - 591,652
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 112.65 69.36 30.04 103.19 78.97 52.79 30.19 140.37%
EPS 6.14 4.06 2.03 2.49 1.92 1.29 1.21 195.00%
DPS 0.50 0.50 0.25 0.91 0.91 0.91 0.42 12.31%
NAPS 0.91 0.90 0.88 0.86 0.85 0.85 0.85 4.64%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.695 0.69 0.685 0.52 0.475 0.585 0.725 -
P/RPS 0.62 0.99 2.28 0.50 0.60 1.11 2.40 -59.40%
P/EPS 11.32 17.00 33.73 20.85 24.70 45.45 60.09 -67.10%
EY 8.83 5.88 2.96 4.80 4.05 2.20 1.66 204.41%
DY 0.72 0.72 0.36 1.75 1.92 1.56 0.58 15.49%
P/NAPS 0.76 0.77 0.78 0.60 0.56 0.69 0.85 -7.18%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 20/11/23 18/08/23 18/05/23 17/02/23 17/11/22 18/08/22 17/05/22 -
Price 0.67 0.745 0.725 0.52 0.52 0.55 0.63 -
P/RPS 0.59 1.07 2.41 0.50 0.66 1.04 2.09 -56.93%
P/EPS 10.92 18.35 35.70 20.85 27.04 42.73 52.22 -64.73%
EY 9.16 5.45 2.80 4.80 3.70 2.34 1.92 183.12%
DY 0.75 0.67 0.34 1.75 1.75 1.65 0.67 7.80%
P/NAPS 0.74 0.83 0.82 0.60 0.61 0.65 0.74 0.00%

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