[MGB] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 175.87%
YoY- 8670.69%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 751,271 692,495 92,533 37,026 8,460 9,921 22,348 79.60%
PBT 45,977 50,095 2,154 7,077 1,154 -2,633 -1,773 -
Tax -15,716 -15,636 -1,831 3,097 -1,038 -101 0 -
NP 30,261 34,459 323 10,174 116 -2,734 -1,773 -
-
NP to SH 31,715 34,251 325 10,174 116 -2,734 -1,773 -
-
Tax Rate 34.18% 31.21% 85.00% -43.76% 89.95% - - -
Total Cost 721,010 658,036 92,210 26,852 8,344 12,655 24,121 76.12%
-
Net Worth 442,200 338,749 339,444 30,477 40,153 -14,602 -12,649 -
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 442,200 338,749 339,444 30,477 40,153 -14,602 -12,649 -
NOSH 496,886 491,845 361,111 89,638 89,230 97,347 97,307 31.20%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.03% 4.98% 0.35% 27.48% 1.37% -27.56% -7.93% -
ROE 7.17% 10.11% 0.10% 33.38% 0.29% 0.00% 0.00% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 151.21 169.67 25.62 41.31 9.48 10.19 22.97 36.88%
EPS 6.39 9.00 0.31 11.35 0.13 -2.80 -1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.83 0.94 0.34 0.45 -0.15 -0.13 -
Adjusted Per Share Value based on latest NOSH - 89,685
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 126.98 117.04 15.64 6.26 1.43 1.68 3.78 79.57%
EPS 5.36 5.79 0.05 1.72 0.02 -0.46 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7474 0.5725 0.5737 0.0515 0.0679 -0.0247 -0.0214 -
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.70 1.77 0.835 0.45 0.44 0.02 0.02 -
P/RPS 0.46 1.04 3.26 1.09 4.64 0.20 0.09 31.22%
P/EPS 10.97 21.09 927.78 3.96 338.46 -0.71 -1.10 -
EY 9.12 4.74 0.11 25.22 0.30 -140.42 -91.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 2.13 0.89 1.32 0.98 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 27/02/18 27/02/17 25/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.71 1.70 0.915 0.48 0.37 0.02 0.02 -
P/RPS 0.47 1.00 3.57 1.16 3.90 0.20 0.09 31.70%
P/EPS 11.12 20.26 1,016.67 4.23 284.62 -0.71 -1.10 -
EY 8.99 4.94 0.10 23.65 0.35 -140.42 -91.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 2.05 0.97 1.41 0.82 0.00 0.00 -

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