[MGB] YoY Annual (Unaudited) Result on 31-Dec-2017 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
YoY- 10438.77%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 563,274 754,335 751,271 692,495 92,533 37,026 8,460 101.19%
PBT 22,695 20,884 45,977 50,095 2,154 7,077 1,154 64.21%
Tax -9,110 -8,463 -15,716 -15,636 -1,831 3,097 -1,038 43.57%
NP 13,585 12,421 30,261 34,459 323 10,174 116 121.03%
-
NP to SH 13,951 13,419 31,715 34,251 325 10,174 116 122.01%
-
Tax Rate 40.14% 40.52% 34.18% 31.21% 85.00% -43.76% 89.95% -
Total Cost 549,689 741,914 721,010 658,036 92,210 26,852 8,344 100.83%
-
Net Worth 471,553 455,722 442,200 338,749 339,444 30,477 40,153 50.70%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 471,553 455,722 442,200 338,749 339,444 30,477 40,153 50.70%
NOSH 501,652 501,652 496,886 491,845 361,111 89,638 89,230 33.31%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 2.41% 1.65% 4.03% 4.98% 0.35% 27.48% 1.37% -
ROE 2.96% 2.94% 7.17% 10.11% 0.10% 33.38% 0.29% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 112.28 150.63 151.21 169.67 25.62 41.31 9.48 50.92%
EPS 2.78 2.69 6.39 9.00 0.31 11.35 0.13 66.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.91 0.89 0.83 0.94 0.34 0.45 13.05%
Adjusted Per Share Value based on latest NOSH - 491,845
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 95.20 127.50 126.98 117.04 15.64 6.26 1.43 101.18%
EPS 2.36 2.27 5.36 5.79 0.05 1.72 0.02 121.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.797 0.7703 0.7474 0.5725 0.5737 0.0515 0.0679 50.69%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.60 0.65 0.70 1.77 0.835 0.45 0.44 -
P/RPS 0.53 0.43 0.46 1.04 3.26 1.09 4.64 -30.32%
P/EPS 21.57 24.26 10.97 21.09 927.78 3.96 338.46 -36.77%
EY 4.64 4.12 9.12 4.74 0.11 25.22 0.30 57.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.71 0.79 2.13 0.89 1.32 0.98 -6.84%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 21/02/20 22/02/19 27/02/18 27/02/17 25/02/16 27/02/15 -
Price 0.89 0.60 0.71 1.70 0.915 0.48 0.37 -
P/RPS 0.79 0.40 0.47 1.00 3.57 1.16 3.90 -23.34%
P/EPS 32.00 22.39 11.12 20.26 1,016.67 4.23 284.62 -30.50%
EY 3.12 4.47 8.99 4.94 0.10 23.65 0.35 43.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.66 0.80 2.05 0.97 1.41 0.82 2.48%

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