[MGB] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -5.12%
YoY- -64.16%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 622,958 540,277 508,933 759,942 765,094 674,134 42,494 56.41%
PBT 25,060 33,092 19,128 20,637 54,473 48,470 4,601 32.62%
Tax -11,189 -11,522 -8,724 -9,176 -16,849 -10,677 -617 62.05%
NP 13,870 21,569 10,404 11,461 37,624 37,793 3,984 23.09%
-
NP to SH 15,173 21,989 11,097 13,488 37,636 37,728 3,984 24.95%
-
Tax Rate 44.65% 34.82% 45.61% 44.46% 30.93% 22.03% 13.41% -
Total Cost 609,088 518,708 498,529 748,481 727,470 636,341 38,510 58.40%
-
Net Worth 502,904 486,603 466,536 452,580 437,187 375,051 37,573 54.05%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 7,178 - - - - - - -
Div Payout % 47.31% - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 502,904 486,603 466,536 452,580 437,187 375,051 37,573 54.05%
NOSH 591,652 501,652 501,652 497,522 496,804 371,338 89,461 36.98%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 2.23% 3.99% 2.04% 1.51% 4.92% 5.61% 9.38% -
ROE 3.02% 4.52% 2.38% 2.98% 8.61% 10.06% 10.60% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 105.29 107.70 101.45 152.80 154.00 181.54 47.50 14.17%
EPS 2.56 4.39 2.21 2.71 7.59 10.16 4.45 -8.79%
DPS 1.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.97 0.93 0.91 0.88 1.01 0.42 12.46%
Adjusted Per Share Value based on latest NOSH - 497,522
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 105.29 91.32 86.02 128.44 129.31 113.94 7.18 56.41%
EPS 2.56 3.72 1.88 2.28 6.36 6.38 0.67 25.02%
DPS 1.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.8224 0.7885 0.7649 0.7389 0.6339 0.0635 54.05%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.475 0.79 0.79 0.65 0.865 1.27 0.78 -
P/RPS 0.45 0.73 0.78 0.43 0.56 0.70 1.64 -19.38%
P/EPS 18.52 18.02 35.71 23.97 11.42 12.50 17.51 0.93%
EY 5.40 5.55 2.80 4.17 8.76 8.00 5.71 -0.92%
DY 2.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.81 0.85 0.71 0.98 1.26 1.86 -18.12%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 17/11/22 18/11/21 24/11/20 21/11/19 22/11/18 23/11/17 24/11/16 -
Price 0.52 0.77 0.64 0.68 0.83 1.65 0.80 -
P/RPS 0.49 0.71 0.63 0.45 0.54 0.91 1.68 -18.55%
P/EPS 20.28 17.57 28.93 25.07 10.96 16.24 17.96 2.04%
EY 4.93 5.69 3.46 3.99 9.13 6.16 5.57 -2.01%
DY 2.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.79 0.69 0.75 0.94 1.63 1.90 -17.24%

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