[MTAG] YoY Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[MTAG] MTAG GROUP BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 96.63%
YoY- 24.58%
Quarter Report
Latest QR
Upcoming QR
MTAG's Result
MTAG's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 53,420 104,167 80,835 109,186 94,890 0 -
PBT 15,950 25,893 18,602 28,016 22,570 0 -
Tax -3,665 -6,655 -4,523 -6,788 -5,531 0 -
NP 12,285 19,238 14,079 21,228 17,039 0 -
-
NP to SH 12,285 19,238 14,079 21,228 17,039 0 -
-
Tax Rate 22.98% 25.70% 24.31% 24.23% 24.51% - -
Total Cost 41,135 84,929 66,756 87,958 77,851 0 -
-
Net Worth 218,117 218,117 197,669 190,852 197,669 0 -
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div 6,816 6,816 6,816 6,816 6,816 - -
Div Payout % 55.48% 35.43% 48.41% 32.11% 40.00% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 218,117 218,117 197,669 190,852 197,669 0 -
NOSH 681,617 681,617 681,617 681,617 681,617 0 -
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 23.00% 18.47% 17.42% 19.44% 17.96% 0.00% -
ROE 5.63% 8.82% 7.12% 11.12% 8.62% 0.00% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 7.84 15.28 11.86 16.02 13.92 0.00 -
EPS 1.80 2.82 2.07 3.11 2.50 0.00 -
DPS 1.00 1.00 1.00 1.00 1.00 0.00 -
NAPS 0.32 0.32 0.29 0.28 0.29 0.00 -
Adjusted Per Share Value based on latest NOSH - 681,617
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 7.75 15.11 11.72 15.84 13.76 0.00 -
EPS 1.78 2.79 2.04 3.08 2.47 0.00 -
DPS 0.99 0.99 0.99 0.99 0.99 0.00 -
NAPS 0.3163 0.3163 0.2867 0.2768 0.2867 0.00 -
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 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 - -
Price 0.455 0.62 0.51 0.74 0.53 0.00 -
P/RPS 5.81 4.06 4.30 4.62 3.81 0.00 -
P/EPS 25.25 21.97 24.69 23.76 21.20 0.00 -
EY 3.96 4.55 4.05 4.21 4.72 0.00 -
DY 2.20 1.61 1.96 1.35 1.89 0.00 -
P/NAPS 1.42 1.94 1.76 2.64 1.83 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 28/02/24 23/02/23 23/02/22 22/02/21 21/02/20 - -
Price 0.455 0.605 0.50 0.83 0.50 0.00 -
P/RPS 5.81 3.96 4.22 5.18 3.59 0.00 -
P/EPS 25.25 21.44 24.21 26.65 20.00 0.00 -
EY 3.96 4.67 4.13 3.75 5.00 0.00 -
DY 2.20 1.65 2.00 1.20 2.00 0.00 -
P/NAPS 1.42 1.89 1.72 2.96 1.72 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