[MGB] QoQ 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- 404.55%
YoY- 87.19%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 154,878 133,750 178,591 188,551 111,116 126,504 167,588 -5.11%
PBT 5,132 2,430 11,233 15,216 4,341 6,800 13,678 -47.94%
Tax -1,713 -2,262 -4,417 -4,872 -2,327 -2,763 -3,552 -38.47%
NP 3,419 168 6,816 10,344 2,014 4,037 10,126 -51.47%
-
NP to SH 3,765 477 7,138 10,535 2,088 4,315 10,089 -48.13%
-
Tax Rate 33.38% 93.09% 39.32% 32.02% 53.61% 40.63% 25.97% -
Total Cost 151,459 133,582 171,775 178,207 109,102 122,467 157,462 -2.55%
-
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 - 2,899 2,484 - - - - -
Div Payout % - 607.78% 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 2.21% 0.13% 3.82% 5.49% 1.81% 3.19% 6.04% -
ROE 0.75% 0.09% 1.42% 2.13% 0.43% 0.89% 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 26.18 22.61 30.19 32.08 22.15 25.22 33.41 -14.99%
EPS 0.64 0.08 1.21 1.79 0.42 0.86 2.01 -53.33%
DPS 0.00 0.49 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 26.18 22.61 30.19 31.87 18.78 21.38 28.33 -5.12%
EPS 0.64 0.08 1.21 1.78 0.35 0.73 1.71 -48.03%
DPS 0.00 0.49 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 1.81 2.59 2.40 2.26 3.57 3.45 2.98 -28.25%
P/EPS 74.64 725.61 60.09 40.45 189.80 101.14 49.47 31.51%
EY 1.34 0.14 1.66 2.47 0.53 0.99 2.02 -23.91%
DY 0.00 0.84 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 1.99 2.43 2.09 2.26 3.48 3.29 2.89 -22.00%
P/EPS 81.72 682.20 52.22 40.45 185.00 96.49 47.98 42.57%
EY 1.22 0.15 1.92 2.47 0.54 1.04 2.08 -29.90%
DY 0.00 0.89 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