[MGB] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
17-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -32.24%
YoY- -29.25%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 143,330 154,878 133,750 178,591 188,551 111,116 126,504 8.65%
PBT 6,714 5,132 2,430 11,233 15,216 4,341 6,800 -0.84%
Tax -3,243 -1,713 -2,262 -4,417 -4,872 -2,327 -2,763 11.23%
NP 3,471 3,419 168 6,816 10,344 2,014 4,037 -9.55%
-
NP to SH 3,379 3,765 477 7,138 10,535 2,088 4,315 -15.00%
-
Tax Rate 48.30% 33.38% 93.09% 39.32% 32.02% 53.61% 40.63% -
Total Cost 139,859 151,459 133,582 171,775 178,207 109,102 122,467 9.23%
-
Net Worth 508,821 502,904 502,904 502,904 493,701 486,603 486,603 3.01%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - 2,899 2,484 - - - -
Div Payout % - - 607.78% 34.81% - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 508,821 502,904 502,904 502,904 493,701 486,603 486,603 3.01%
NOSH 591,652 591,652 591,652 591,652 591,652 501,652 501,652 11.59%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.42% 2.21% 0.13% 3.82% 5.49% 1.81% 3.19% -
ROE 0.66% 0.75% 0.09% 1.42% 2.13% 0.43% 0.89% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 24.23 26.18 22.61 30.19 32.08 22.15 25.22 -2.62%
EPS 0.57 0.64 0.08 1.21 1.79 0.42 0.86 -23.92%
DPS 0.00 0.00 0.49 0.42 0.00 0.00 0.00 -
NAPS 0.86 0.85 0.85 0.85 0.84 0.97 0.97 -7.69%
Adjusted Per Share Value based on latest NOSH - 591,652
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 24.23 26.18 22.61 30.19 31.87 18.78 21.38 8.67%
EPS 0.57 0.64 0.08 1.21 1.78 0.35 0.73 -15.16%
DPS 0.00 0.00 0.49 0.42 0.00 0.00 0.00 -
NAPS 0.86 0.85 0.85 0.85 0.8344 0.8224 0.8224 3.01%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.52 0.475 0.585 0.725 0.725 0.79 0.87 -
P/RPS 2.15 1.81 2.59 2.40 2.26 3.57 3.45 -26.97%
P/EPS 91.05 74.64 725.61 60.09 40.45 189.80 101.14 -6.74%
EY 1.10 1.34 0.14 1.66 2.47 0.53 0.99 7.25%
DY 0.00 0.00 0.84 0.58 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.69 0.85 0.86 0.81 0.90 -23.62%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 17/02/23 17/11/22 18/08/22 17/05/22 22/02/22 18/11/21 27/08/21 -
Price 0.52 0.52 0.55 0.63 0.725 0.77 0.83 -
P/RPS 2.15 1.99 2.43 2.09 2.26 3.48 3.29 -24.63%
P/EPS 91.05 81.72 682.20 52.22 40.45 185.00 96.49 -3.78%
EY 1.10 1.22 0.15 1.92 2.47 0.54 1.04 3.79%
DY 0.00 0.00 0.89 0.67 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.65 0.74 0.86 0.79 0.86 -21.28%

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