[MGB] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -70.26%
YoY- 23.03%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 751,271 573,821 369,328 169,070 692,495 505,601 320,346 76.24%
PBT 45,977 40,855 28,447 14,585 50,095 36,353 25,109 49.50%
Tax -15,716 -12,637 -8,255 -4,399 -15,636 -8,008 -6,814 74.30%
NP 30,261 28,218 20,192 10,186 34,459 28,345 18,295 39.73%
-
NP to SH 31,715 28,227 20,210 10,187 34,251 28,296 18,291 44.18%
-
Tax Rate 34.18% 30.93% 29.02% 30.16% 31.21% 22.03% 27.14% -
Total Cost 721,010 545,603 349,136 158,884 658,036 477,256 302,051 78.32%
-
Net Worth 442,200 437,187 432,047 419,806 338,749 375,051 356,365 15.42%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 442,200 437,187 432,047 419,806 338,749 375,051 356,365 15.42%
NOSH 496,886 496,804 496,804 495,449 491,845 371,338 363,638 23.06%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.03% 4.92% 5.47% 6.02% 4.98% 5.61% 5.71% -
ROE 7.17% 6.46% 4.68% 2.43% 10.11% 7.54% 5.13% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 151.21 115.50 74.37 34.23 169.67 136.16 88.09 43.22%
EPS 6.39 5.69 4.08 2.06 9.00 7.62 5.03 17.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.88 0.87 0.85 0.83 1.01 0.98 -6.20%
Adjusted Per Share Value based on latest NOSH - 495,449
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 126.98 96.99 62.42 28.58 117.04 85.46 54.14 76.25%
EPS 5.36 4.77 3.42 1.72 5.79 4.78 3.09 44.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7474 0.7389 0.7302 0.7095 0.5725 0.6339 0.6023 15.43%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.70 0.865 0.93 1.24 1.77 1.27 1.11 -
P/RPS 0.46 0.75 1.25 3.62 1.04 0.93 1.26 -48.82%
P/EPS 10.97 15.22 22.85 60.12 21.09 16.67 22.07 -37.17%
EY 9.12 6.57 4.38 1.66 4.74 6.00 4.53 59.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.98 1.07 1.46 2.13 1.26 1.13 -21.17%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 22/11/18 23/08/18 24/05/18 27/02/18 23/11/17 28/08/17 -
Price 0.71 0.83 0.93 1.20 1.70 1.65 1.27 -
P/RPS 0.47 0.72 1.25 3.51 1.00 1.21 1.44 -52.49%
P/EPS 11.12 14.61 22.85 58.18 20.26 21.65 25.25 -42.02%
EY 8.99 6.85 4.38 1.72 4.94 4.62 3.96 72.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.94 1.07 1.41 2.05 1.63 1.30 -27.58%

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