[MGB] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 18.97%
YoY- 23.03%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 670,352 608,004 814,408 676,280 600,244 42,908 17,764 83.04%
PBT 54,712 19,760 21,168 58,340 46,156 3,624 772 103.29%
Tax -14,208 -11,344 -12,856 -17,596 -13,036 0 0 -
NP 40,504 8,416 8,312 40,744 33,120 3,624 772 93.36%
-
NP to SH 40,356 9,564 12,424 40,748 33,120 3,624 772 93.25%
-
Tax Rate 25.97% 57.41% 60.73% 30.16% 28.24% 0.00% 0.00% -
Total Cost 629,848 599,588 806,096 635,536 567,124 39,284 16,992 82.49%
-
Net Worth 481,586 461,520 447,204 419,806 342,339 31,396 20,177 69.60%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 481,586 461,520 447,204 419,806 342,339 31,396 20,177 69.60%
NOSH 501,652 501,652 496,913 495,449 366,586 89,702 87,727 33.68%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 6.04% 1.38% 1.02% 6.02% 5.52% 8.45% 4.35% -
ROE 8.38% 2.07% 2.78% 9.71% 9.67% 11.54% 3.83% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 133.63 121.20 163.90 136.93 166.57 47.83 20.25 36.91%
EPS 8.04 1.92 2.52 8.24 9.20 4.04 0.88 44.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.92 0.90 0.85 0.95 0.35 0.23 26.86%
Adjusted Per Share Value based on latest NOSH - 495,449
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 113.30 102.76 137.65 114.30 101.45 7.25 3.00 83.06%
EPS 6.82 1.62 2.10 6.89 5.60 0.61 0.13 93.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.814 0.7801 0.7559 0.7095 0.5786 0.0531 0.0341 69.60%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.995 0.565 0.75 1.24 1.01 0.61 0.39 -
P/RPS 0.74 0.47 0.46 0.91 0.61 1.28 1.93 -14.75%
P/EPS 12.37 29.64 30.00 15.03 10.99 15.10 44.32 -19.14%
EY 8.09 3.37 3.33 6.65 9.10 6.62 2.26 23.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.61 0.83 1.46 1.06 1.74 1.70 -7.85%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 18/05/21 26/06/20 27/05/19 24/05/18 22/05/17 27/05/16 29/05/15 -
Price 0.965 0.47 0.74 1.20 1.19 0.60 0.425 -
P/RPS 0.72 0.39 0.45 0.88 0.71 1.25 2.10 -16.32%
P/EPS 12.00 24.65 29.60 14.54 12.95 14.85 48.30 -20.69%
EY 8.34 4.06 3.38 6.88 7.72 6.73 2.07 26.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.51 0.82 1.41 1.25 1.71 1.85 -9.58%

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