[MGB] QoQ 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- 689.31%
YoY- 80.32%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 232,595 177,759 143,330 154,878 133,750 178,591 188,551 15.06%
PBT 16,844 16,054 6,714 5,132 2,430 11,233 15,216 7.03%
Tax -4,439 -3,813 -3,243 -1,713 -2,262 -4,417 -4,872 -6.03%
NP 12,405 12,241 3,471 3,419 168 6,816 10,344 12.91%
-
NP to SH 12,003 12,015 3,379 3,765 477 7,138 10,535 9.11%
-
Tax Rate 26.35% 23.75% 48.30% 33.38% 93.09% 39.32% 32.02% -
Total Cost 220,190 165,518 139,859 151,459 133,582 171,775 178,207 15.19%
-
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 1,479 1,479 - - 2,899 2,484 - -
Div Payout % 12.32% 12.31% - - 607.78% 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 5.33% 6.89% 2.42% 2.21% 0.13% 3.82% 5.49% -
ROE 2.25% 2.31% 0.66% 0.75% 0.09% 1.42% 2.13% -
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 39.31 30.04 24.23 26.18 22.61 30.19 32.08 14.55%
EPS 2.03 2.03 0.57 0.64 0.08 1.21 1.79 8.77%
DPS 0.25 0.25 0.00 0.00 0.49 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 39.31 30.04 24.23 26.18 22.61 30.19 31.87 15.05%
EPS 2.03 2.03 0.57 0.64 0.08 1.21 1.78 9.18%
DPS 0.25 0.25 0.00 0.00 0.49 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 1.76 2.28 2.15 1.81 2.59 2.40 2.26 -15.39%
P/EPS 34.01 33.73 91.05 74.64 725.61 60.09 40.45 -10.94%
EY 2.94 2.96 1.10 1.34 0.14 1.66 2.47 12.34%
DY 0.36 0.36 0.00 0.00 0.84 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 1.90 2.41 2.15 1.99 2.43 2.09 2.26 -10.95%
P/EPS 36.72 35.70 91.05 81.72 682.20 52.22 40.45 -6.26%
EY 2.72 2.80 1.10 1.22 0.15 1.92 2.47 6.65%
DY 0.34 0.34 0.00 0.00 0.89 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