[MGB] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 5.57%
YoY- 369.58%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 751,271 760,715 741,477 711,504 692,495 566,262 390,552 54.48%
PBT 45,977 54,597 53,433 53,141 50,095 35,058 26,214 45.28%
Tax -15,716 -20,265 -17,077 -16,776 -15,636 -9,376 -8,645 48.79%
NP 30,261 34,332 36,356 36,365 34,459 25,682 17,569 43.54%
-
NP to SH 31,715 34,182 36,170 36,158 34,251 25,633 17,566 48.11%
-
Tax Rate 34.18% 37.12% 31.96% 31.57% 31.21% 26.74% 32.98% -
Total Cost 721,010 726,383 705,121 675,139 658,036 540,580 372,983 54.99%
-
Net Worth 442,200 437,187 432,047 419,806 338,749 390,156 359,369 14.78%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 442,200 437,187 432,047 419,806 338,749 390,156 359,369 14.78%
NOSH 496,886 496,804 496,804 495,449 491,845 386,293 366,703 22.38%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.03% 4.51% 4.90% 5.11% 4.98% 4.54% 4.50% -
ROE 7.17% 7.82% 8.37% 8.61% 10.11% 6.57% 4.89% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 151.21 153.12 149.31 144.06 169.67 146.59 106.50 26.24%
EPS 6.38 6.88 7.28 7.32 8.39 6.64 4.79 20.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.88 0.87 0.85 0.83 1.01 0.98 -6.20%
Adjusted Per Share Value based on latest NOSH - 495,449
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 126.98 128.57 125.32 120.26 117.04 95.71 66.01 54.48%
EPS 5.36 5.78 6.11 6.11 5.79 4.33 2.97 48.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7474 0.7389 0.7302 0.7095 0.5725 0.6594 0.6074 14.78%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.70 0.865 0.93 1.24 1.77 1.27 1.11 -
P/RPS 0.46 0.56 0.62 0.86 1.04 0.87 1.04 -41.86%
P/EPS 10.97 12.57 12.77 16.94 21.09 19.14 23.17 -39.17%
EY 9.12 7.95 7.83 5.90 4.74 5.22 4.32 64.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.98 1.07 1.46 2.13 1.26 1.13 -21.17%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 22/11/18 23/08/18 24/05/18 27/02/18 23/11/17 28/08/17 -
Price 0.71 0.83 0.93 1.20 1.70 1.65 1.27 -
P/RPS 0.47 0.54 0.62 0.83 1.00 1.13 1.19 -46.07%
P/EPS 11.12 12.06 12.77 16.39 20.26 24.87 26.51 -43.87%
EY 8.99 8.29 7.83 6.10 4.94 4.02 3.77 78.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.94 1.07 1.41 2.05 1.63 1.30 -27.58%

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