[MGB] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 7.01%
YoY- 452.41%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 92,532 48,188 49,423 43,312 37,026 23,177 14,290 245.44%
PBT 2,155 7,761 7,293 7,791 7,078 10,693 5,737 -47.78%
Tax -1,831 2,634 3,097 3,097 3,097 -1,037 -1,037 45.83%
NP 324 10,395 10,390 10,888 10,175 9,656 4,700 -83.05%
-
NP to SH 326 10,397 10,391 10,888 10,175 9,656 4,700 -82.98%
-
Tax Rate 84.97% -33.94% -42.47% -39.75% -43.76% 9.70% 18.08% -
Total Cost 92,208 37,793 39,033 32,424 26,851 13,521 9,590 349.07%
-
Net Worth 333,762 37,683 31,718 31,396 30,492 23,363 20,508 536.80%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 333,762 37,683 31,718 31,396 30,492 23,363 20,508 536.80%
NOSH 355,066 89,722 90,625 89,702 89,685 89,860 89,166 150.18%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 0.35% 21.57% 21.02% 25.14% 27.48% 41.66% 32.89% -
ROE 0.10% 27.59% 32.76% 34.68% 33.37% 41.33% 22.92% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 26.06 53.71 54.54 48.28 41.28 25.79 16.03 38.05%
EPS 0.09 11.59 11.47 12.14 11.35 10.75 5.27 -93.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.42 0.35 0.35 0.34 0.26 0.23 154.53%
Adjusted Per Share Value based on latest NOSH - 89,702
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 15.64 8.14 8.35 7.32 6.26 3.92 2.42 245.00%
EPS 0.06 1.76 1.76 1.84 1.72 1.63 0.79 -81.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5641 0.0637 0.0536 0.0531 0.0515 0.0395 0.0347 536.32%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.835 0.78 0.60 0.61 0.45 0.33 0.395 -
P/RPS 3.20 1.45 1.10 1.26 1.09 1.28 2.46 19.06%
P/EPS 909.45 6.73 5.23 5.03 3.97 3.07 7.49 2316.65%
EY 0.11 14.86 19.11 19.90 25.21 32.56 13.34 -95.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.86 1.71 1.74 1.32 1.27 1.72 -35.41%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 24/11/16 19/08/16 27/05/16 25/02/16 18/11/15 24/08/15 -
Price 0.915 0.80 0.62 0.60 0.48 0.355 0.325 -
P/RPS 3.51 1.49 1.14 1.24 1.16 1.38 2.03 43.82%
P/EPS 996.58 6.90 5.41 4.94 4.23 3.30 6.17 2820.51%
EY 0.10 14.48 18.49 20.23 23.64 30.27 16.22 -96.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.90 1.77 1.71 1.41 1.37 1.41 -21.98%

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