[MGB] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 22.91%
YoY- 93.73%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 971,828 610,549 593,759 563,274 754,335 751,271 692,495 5.80%
PBT 69,205 25,509 40,035 22,695 20,884 45,977 50,095 5.53%
Tax -18,118 -11,635 -13,514 -9,110 -8,463 -15,716 -15,636 2.48%
NP 51,087 13,874 26,521 13,585 12,421 30,261 34,459 6.77%
-
NP to SH 48,799 14,759 27,027 13,951 13,419 31,715 34,251 6.07%
-
Tax Rate 26.18% 45.61% 33.76% 40.14% 40.52% 34.18% 31.21% -
Total Cost 920,741 596,675 567,238 549,689 741,914 721,010 658,036 5.75%
-
Net Worth 556,153 508,821 493,701 471,553 455,722 442,200 338,749 8.60%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 2,958 5,384 - - - - - -
Div Payout % 6.06% 36.48% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 556,153 508,821 493,701 471,553 455,722 442,200 338,749 8.60%
NOSH 591,652 591,652 591,652 501,652 501,652 496,886 491,845 3.12%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 5.26% 2.27% 4.47% 2.41% 1.65% 4.03% 4.98% -
ROE 8.77% 2.90% 5.47% 2.96% 2.94% 7.17% 10.11% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 164.26 103.19 101.02 112.28 150.63 151.21 169.67 -0.53%
EPS 8.25 2.49 5.16 2.78 2.69 6.39 9.00 -1.43%
DPS 0.50 0.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.86 0.84 0.94 0.91 0.89 0.83 2.09%
Adjusted Per Share Value based on latest NOSH - 591,652
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 164.26 103.19 100.36 95.20 127.50 126.98 117.04 5.80%
EPS 8.25 2.49 4.57 2.36 2.27 5.36 5.79 6.07%
DPS 0.50 0.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.86 0.8344 0.797 0.7703 0.7474 0.5725 8.61%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.67 0.52 0.725 0.60 0.65 0.70 1.77 -
P/RPS 0.41 0.50 0.72 0.53 0.43 0.46 1.04 -14.36%
P/EPS 8.12 20.85 15.77 21.57 24.26 10.97 21.09 -14.70%
EY 12.31 4.80 6.34 4.64 4.12 9.12 4.74 17.23%
DY 0.75 1.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.60 0.86 0.64 0.71 0.79 2.13 -16.72%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 19/02/24 17/02/23 22/02/22 23/02/21 21/02/20 22/02/19 27/02/18 -
Price 0.875 0.52 0.725 0.89 0.60 0.71 1.70 -
P/RPS 0.53 0.50 0.72 0.79 0.40 0.47 1.00 -10.03%
P/EPS 10.61 20.85 15.77 32.00 22.39 11.12 20.26 -10.21%
EY 9.43 4.80 6.34 3.12 4.47 8.99 4.94 11.37%
DY 0.57 1.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.60 0.86 0.95 0.66 0.80 2.05 -12.33%

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