[MGB] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -10.95%
YoY- -69.51%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 184,378 168,038 198,317 203,602 177,450 204,493 200,258 -5.34%
PBT 5,406 3,572 6,614 5,292 5,122 12,408 13,862 -46.52%
Tax -1,581 -868 -2,800 -3,214 -3,079 -4,382 -3,856 -44.71%
NP 3,825 2,704 3,814 2,078 2,043 8,026 10,006 -47.23%
-
NP to SH 3,303 3,008 4,002 3,106 3,488 8,017 10,023 -52.19%
-
Tax Rate 29.25% 24.30% 42.33% 60.73% 60.11% 35.32% 27.82% -
Total Cost 180,553 165,334 194,503 201,524 175,407 196,467 190,252 -3.41%
-
Net Worth 455,722 452,580 452,358 447,204 442,200 437,187 432,047 3.61%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 455,722 452,580 452,358 447,204 442,200 437,187 432,047 3.61%
NOSH 501,652 497,522 497,167 496,913 496,886 496,804 496,804 0.64%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 2.07% 1.61% 1.92% 1.02% 1.15% 3.92% 5.00% -
ROE 0.72% 0.66% 0.88% 0.69% 0.79% 1.83% 2.32% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 36.82 33.79 39.90 40.97 35.71 41.16 40.33 -5.87%
EPS 0.66 0.60 0.81 0.63 0.70 1.61 2.02 -52.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.91 0.90 0.89 0.88 0.87 3.03%
Adjusted Per Share Value based on latest NOSH - 496,913
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 31.16 28.40 33.52 34.41 29.99 34.56 33.85 -5.35%
EPS 0.56 0.51 0.68 0.52 0.59 1.36 1.69 -52.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7703 0.7649 0.7646 0.7559 0.7474 0.7389 0.7302 3.61%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.65 0.65 0.705 0.75 0.70 0.865 0.93 -
P/RPS 1.77 1.92 1.77 1.83 1.96 2.10 2.31 -16.22%
P/EPS 98.55 107.47 87.57 119.98 99.71 53.60 46.08 65.76%
EY 1.01 0.93 1.14 0.83 1.00 1.87 2.17 -39.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.77 0.83 0.79 0.98 1.07 -23.86%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 21/11/19 23/08/19 27/05/19 22/02/19 22/11/18 23/08/18 -
Price 0.60 0.68 0.69 0.74 0.71 0.83 0.93 -
P/RPS 1.63 2.01 1.73 1.81 1.99 2.02 2.31 -20.69%
P/EPS 90.97 112.43 85.71 118.38 101.14 51.43 46.08 57.17%
EY 1.10 0.89 1.17 0.84 0.99 1.94 2.17 -36.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.75 0.76 0.82 0.80 0.94 1.07 -27.47%

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