[MGB] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -60.83%
YoY- -69.51%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 714,364 670,352 608,004 814,408 676,280 600,244 42,908 59.76%
PBT 44,932 54,712 19,760 21,168 58,340 46,156 3,624 52.10%
Tax -17,668 -14,208 -11,344 -12,856 -17,596 -13,036 0 -
NP 27,264 40,504 8,416 8,312 40,744 33,120 3,624 39.95%
-
NP to SH 28,552 40,356 9,564 12,424 40,748 33,120 3,624 41.03%
-
Tax Rate 39.32% 25.97% 57.41% 60.73% 30.16% 28.24% 0.00% -
Total Cost 687,100 629,848 599,588 806,096 635,536 567,124 39,284 61.07%
-
Net Worth 502,904 481,586 461,520 447,204 419,806 342,339 31,396 58.73%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 9,939 - - - - - - -
Div Payout % 34.81% - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 502,904 481,586 461,520 447,204 419,806 342,339 31,396 58.73%
NOSH 591,652 501,652 501,652 496,913 495,449 366,586 89,702 36.92%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 3.82% 6.04% 1.38% 1.02% 6.02% 5.52% 8.45% -
ROE 5.68% 8.38% 2.07% 2.78% 9.71% 9.67% 11.54% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 120.74 133.63 121.20 163.90 136.93 166.57 47.83 16.67%
EPS 4.84 8.04 1.92 2.52 8.24 9.20 4.04 3.05%
DPS 1.68 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.96 0.92 0.90 0.85 0.95 0.35 15.92%
Adjusted Per Share Value based on latest NOSH - 496,913
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 120.74 113.30 102.76 137.65 114.30 101.45 7.25 59.76%
EPS 4.84 6.82 1.62 2.10 6.89 5.60 0.61 41.20%
DPS 1.68 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.814 0.7801 0.7559 0.7095 0.5786 0.0531 58.71%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.725 0.995 0.565 0.75 1.24 1.01 0.61 -
P/RPS 0.60 0.74 0.47 0.46 0.91 0.61 1.28 -11.85%
P/EPS 15.02 12.37 29.64 30.00 15.03 10.99 15.10 -0.08%
EY 6.66 8.09 3.37 3.33 6.65 9.10 6.62 0.10%
DY 2.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.04 0.61 0.83 1.46 1.06 1.74 -11.24%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 17/05/22 18/05/21 26/06/20 27/05/19 24/05/18 22/05/17 27/05/16 -
Price 0.63 0.965 0.47 0.74 1.20 1.19 0.60 -
P/RPS 0.52 0.72 0.39 0.45 0.88 0.71 1.25 -13.59%
P/EPS 13.05 12.00 24.65 29.60 14.54 12.95 14.85 -2.12%
EY 7.66 8.34 4.06 3.38 6.88 7.72 6.73 2.17%
DY 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.01 0.51 0.82 1.41 1.25 1.71 -13.02%

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