[MGB] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -0.8%
YoY- 10.49%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 588,184 432,962 803,838 738,656 640,692 44,652 19,858 75.80%
PBT 40,956 13,094 23,812 56,894 50,218 2,100 1,670 70.36%
Tax -12,630 -8,774 -12,028 -16,510 -13,628 0 0 -
NP 28,326 4,320 11,784 40,384 36,590 2,100 1,670 60.22%
-
NP to SH 28,808 5,536 14,216 40,420 36,582 2,102 1,670 60.67%
-
Tax Rate 30.84% 67.01% 50.51% 29.02% 27.14% 0.00% 0.00% -
Total Cost 559,858 428,642 792,054 698,272 604,102 42,552 18,188 76.93%
-
Net Worth 486,603 461,520 452,358 432,047 356,365 31,440 20,650 69.23%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 486,603 461,520 452,358 432,047 356,365 31,440 20,650 69.23%
NOSH 501,652 501,652 497,167 496,804 363,638 89,829 89,784 33.17%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 4.82% 1.00% 1.47% 5.47% 5.71% 4.70% 8.41% -
ROE 5.92% 1.20% 3.14% 9.36% 10.27% 6.69% 8.09% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 117.25 86.31 161.71 148.74 176.19 49.71 22.12 32.01%
EPS 5.74 1.10 2.86 8.16 10.06 2.34 1.86 20.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.92 0.91 0.87 0.98 0.35 0.23 27.08%
Adjusted Per Share Value based on latest NOSH - 496,804
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 99.41 73.18 135.86 124.85 108.29 7.55 3.36 75.77%
EPS 4.87 0.94 2.40 6.83 6.18 0.36 0.28 60.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8224 0.7801 0.7646 0.7302 0.6023 0.0531 0.0349 69.23%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.87 0.475 0.705 0.93 1.11 0.60 0.395 -
P/RPS 0.74 0.55 0.44 0.63 0.63 1.21 1.79 -13.67%
P/EPS 15.15 43.04 24.65 11.43 11.03 25.64 21.24 -5.47%
EY 6.60 2.32 4.06 8.75 9.06 3.90 4.71 5.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.52 0.77 1.07 1.13 1.71 1.72 -10.22%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 25/08/20 23/08/19 23/08/18 28/08/17 19/08/16 24/08/15 -
Price 0.83 0.87 0.69 0.93 1.27 0.62 0.325 -
P/RPS 0.71 1.01 0.43 0.63 0.72 1.25 1.47 -11.41%
P/EPS 14.45 78.84 24.13 11.43 12.62 26.50 17.47 -3.11%
EY 6.92 1.27 4.14 8.75 7.92 3.77 5.72 3.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.95 0.76 1.07 1.30 1.77 1.41 -7.90%

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