[MGB] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -1.36%
YoY- -57.69%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 566,078 568,897 702,734 754,335 747,407 783,862 785,803 -19.59%
PBT 19,752 15,525 20,532 20,884 20,600 29,436 36,684 -33.74%
Tax -8,124 -6,836 -8,085 -8,463 -9,961 -13,475 -14,531 -32.06%
NP 11,628 8,689 12,447 12,421 10,639 15,961 22,153 -34.85%
-
NP to SH 11,626 9,079 12,704 13,419 13,604 18,613 24,634 -39.29%
-
Tax Rate 41.13% 44.03% 39.38% 40.52% 48.35% 45.78% 39.61% -
Total Cost 554,450 560,208 690,287 741,914 736,768 767,901 763,650 -19.17%
-
Net Worth 466,536 461,520 461,520 455,722 452,580 452,358 447,204 2.85%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 466,536 461,520 461,520 455,722 452,580 452,358 447,204 2.85%
NOSH 501,652 501,652 501,652 501,652 497,522 497,167 496,913 0.63%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.05% 1.53% 1.77% 1.65% 1.42% 2.04% 2.82% -
ROE 2.49% 1.97% 2.75% 2.94% 3.01% 4.11% 5.51% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 112.84 113.40 140.08 150.63 150.28 157.69 158.14 -20.09%
EPS 2.32 1.81 2.53 2.68 2.74 3.74 4.96 -39.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 0.92 0.91 0.91 0.91 0.90 2.20%
Adjusted Per Share Value based on latest NOSH - 501,652
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 95.68 96.15 118.77 127.50 126.33 132.49 132.81 -19.58%
EPS 1.97 1.53 2.15 2.27 2.30 3.15 4.16 -39.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7885 0.7801 0.7801 0.7703 0.7649 0.7646 0.7559 2.84%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.79 0.475 0.565 0.65 0.65 0.705 0.75 -
P/RPS 0.70 0.42 0.40 0.43 0.43 0.45 0.47 30.32%
P/EPS 34.09 26.25 22.31 24.26 23.76 18.83 15.13 71.61%
EY 2.93 3.81 4.48 4.12 4.21 5.31 6.61 -41.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.52 0.61 0.71 0.71 0.77 0.83 1.59%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 25/08/20 26/06/20 21/02/20 21/11/19 23/08/19 27/05/19 -
Price 0.64 0.87 0.47 0.60 0.68 0.69 0.74 -
P/RPS 0.57 0.77 0.34 0.40 0.45 0.44 0.47 13.68%
P/EPS 27.62 48.07 18.56 22.39 24.86 18.43 14.93 50.52%
EY 3.62 2.08 5.39 4.47 4.02 5.43 6.70 -33.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.95 0.51 0.66 0.75 0.76 0.82 -10.84%

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