[MGB] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -42.12%
YoY- -61.06%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 820,708 624,682 588,184 432,962 803,838 738,656 640,692 4.21%
PBT 65,796 27,326 40,956 13,094 23,812 56,894 50,218 4.60%
Tax -16,504 -13,358 -12,630 -8,774 -12,028 -16,510 -13,628 3.24%
NP 49,292 13,968 28,326 4,320 11,784 40,384 36,590 5.08%
-
NP to SH 48,036 15,230 28,808 5,536 14,216 40,420 36,582 4.64%
-
Tax Rate 25.08% 48.88% 30.84% 67.01% 50.51% 29.02% 27.14% -
Total Cost 771,416 610,714 559,858 428,642 792,054 698,272 604,102 4.15%
-
Net Worth 532,487 502,904 486,603 461,520 452,358 432,047 356,365 6.91%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 5,916 10,768 - - - - - -
Div Payout % 12.32% 70.70% - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 532,487 502,904 486,603 461,520 452,358 432,047 356,365 6.91%
NOSH 591,652 591,652 501,652 501,652 497,167 496,804 363,638 8.44%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 6.01% 2.24% 4.82% 1.00% 1.47% 5.47% 5.71% -
ROE 9.02% 3.03% 5.92% 1.20% 3.14% 9.36% 10.27% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 138.71 105.58 117.25 86.31 161.71 148.74 176.19 -3.90%
EPS 8.12 2.58 5.74 1.10 2.86 8.16 10.06 -3.50%
DPS 1.00 1.82 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.85 0.97 0.92 0.91 0.87 0.98 -1.40%
Adjusted Per Share Value based on latest NOSH - 501,652
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 138.71 105.58 99.41 73.18 135.86 124.85 108.29 4.21%
EPS 8.12 2.58 4.87 0.94 2.40 6.83 6.18 4.65%
DPS 1.00 1.82 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.85 0.8224 0.7801 0.7646 0.7302 0.6023 6.91%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.69 0.585 0.87 0.475 0.705 0.93 1.11 -
P/RPS 0.50 0.55 0.74 0.55 0.44 0.63 0.63 -3.77%
P/EPS 8.50 22.73 15.15 43.04 24.65 11.43 11.03 -4.24%
EY 11.77 4.40 6.60 2.32 4.06 8.75 9.06 4.45%
DY 1.45 3.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.69 0.90 0.52 0.77 1.07 1.13 -6.19%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 18/08/23 18/08/22 27/08/21 25/08/20 23/08/19 23/08/18 28/08/17 -
Price 0.745 0.55 0.83 0.87 0.69 0.93 1.27 -
P/RPS 0.54 0.52 0.71 1.01 0.43 0.63 0.72 -4.67%
P/EPS 9.18 21.37 14.45 78.84 24.13 11.43 12.62 -5.16%
EY 10.90 4.68 6.92 1.27 4.14 8.75 7.92 5.46%
DY 1.34 3.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.65 0.86 0.95 0.76 1.07 1.30 -7.20%

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