[MGB] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -5.33%
YoY- -48.43%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 563,274 566,078 568,897 702,734 754,335 747,407 783,862 -19.69%
PBT 22,695 19,752 15,525 20,532 20,884 20,600 29,436 -15.85%
Tax -9,110 -8,124 -6,836 -8,085 -8,463 -9,961 -13,475 -22.87%
NP 13,585 11,628 8,689 12,447 12,421 10,639 15,961 -10.14%
-
NP to SH 13,951 11,626 9,079 12,704 13,419 13,604 18,613 -17.41%
-
Tax Rate 40.14% 41.13% 44.03% 39.38% 40.52% 48.35% 45.78% -
Total Cost 549,689 554,450 560,208 690,287 741,914 736,768 767,901 -19.89%
-
Net Worth 471,553 466,536 461,520 461,520 455,722 452,580 452,358 2.79%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 471,553 466,536 461,520 461,520 455,722 452,580 452,358 2.79%
NOSH 501,652 501,652 501,652 501,652 501,652 497,522 497,167 0.59%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 2.41% 2.05% 1.53% 1.77% 1.65% 1.42% 2.04% -
ROE 2.96% 2.49% 1.97% 2.75% 2.94% 3.01% 4.11% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 112.28 112.84 113.40 140.08 150.63 150.28 157.69 -20.17%
EPS 2.78 2.32 1.81 2.53 2.68 2.74 3.74 -17.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.93 0.92 0.92 0.91 0.91 0.91 2.17%
Adjusted Per Share Value based on latest NOSH - 501,652
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 95.20 95.68 96.15 118.77 127.50 126.33 132.49 -19.69%
EPS 2.36 1.97 1.53 2.15 2.27 2.30 3.15 -17.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.797 0.7885 0.7801 0.7801 0.7703 0.7649 0.7646 2.79%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.60 0.79 0.475 0.565 0.65 0.65 0.705 -
P/RPS 0.53 0.70 0.42 0.40 0.43 0.43 0.45 11.47%
P/EPS 21.57 34.09 26.25 22.31 24.26 23.76 18.83 9.43%
EY 4.64 2.93 3.81 4.48 4.12 4.21 5.31 -8.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.85 0.52 0.61 0.71 0.71 0.77 -11.54%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 24/11/20 25/08/20 26/06/20 21/02/20 21/11/19 23/08/19 -
Price 0.89 0.64 0.87 0.47 0.60 0.68 0.69 -
P/RPS 0.79 0.57 0.77 0.34 0.40 0.45 0.44 47.46%
P/EPS 32.00 27.62 48.07 18.56 22.39 24.86 18.43 44.21%
EY 3.12 3.62 2.08 5.39 4.47 4.02 5.43 -30.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.69 0.95 0.51 0.66 0.75 0.76 15.96%

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