[MGB] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 45.92%
YoY- 146.54%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 741,477 711,504 692,495 566,262 390,552 231,866 92,532 301.96%
PBT 53,433 53,141 50,095 35,058 26,214 12,788 2,155 755.32%
Tax -17,077 -16,776 -15,636 -9,376 -8,645 -5,090 -1,831 344.89%
NP 36,356 36,365 34,459 25,682 17,569 7,698 324 2246.61%
-
NP to SH 36,170 36,158 34,251 25,633 17,566 7,700 326 2228.98%
-
Tax Rate 31.96% 31.57% 31.21% 26.74% 32.98% 39.80% 84.97% -
Total Cost 705,121 675,139 658,036 540,580 372,983 224,168 92,208 289.59%
-
Net Worth 432,047 419,806 338,749 390,156 359,369 342,339 333,762 18.83%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 432,047 419,806 338,749 390,156 359,369 342,339 333,762 18.83%
NOSH 496,804 495,449 491,845 386,293 366,703 366,586 355,066 25.17%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.90% 5.11% 4.98% 4.54% 4.50% 3.32% 0.35% -
ROE 8.37% 8.61% 10.11% 6.57% 4.89% 2.25% 0.10% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 149.31 144.06 169.67 146.59 106.50 64.34 26.06 221.21%
EPS 7.28 7.32 8.39 6.64 4.79 2.14 0.09 1785.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.83 1.01 0.98 0.95 0.94 -5.04%
Adjusted Per Share Value based on latest NOSH - 386,293
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 125.32 120.26 117.04 95.71 66.01 39.19 15.64 301.95%
EPS 6.11 6.11 5.79 4.33 2.97 1.30 0.06 2099.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7302 0.7095 0.5725 0.6594 0.6074 0.5786 0.5641 18.83%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.93 1.24 1.77 1.27 1.11 1.01 0.835 -
P/RPS 0.62 0.86 1.04 0.87 1.04 1.57 3.20 -66.61%
P/EPS 12.77 16.94 21.09 19.14 23.17 47.27 909.45 -94.22%
EY 7.83 5.90 4.74 5.22 4.32 2.12 0.11 1631.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.46 2.13 1.26 1.13 1.06 0.89 13.10%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 24/05/18 27/02/18 23/11/17 28/08/17 22/05/17 27/02/17 -
Price 0.93 1.20 1.70 1.65 1.27 1.19 0.915 -
P/RPS 0.62 0.83 1.00 1.13 1.19 1.85 3.51 -68.61%
P/EPS 12.77 16.39 20.26 24.87 26.51 55.69 996.58 -94.56%
EY 7.83 6.10 4.94 4.02 3.77 1.80 0.10 1744.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.41 2.05 1.63 1.30 1.25 0.97 6.77%

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