[MGB] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 98.39%
YoY- 10.49%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 294,092 216,481 401,919 369,328 320,346 22,326 9,929 75.80%
PBT 20,478 6,547 11,906 28,447 25,109 1,050 835 70.36%
Tax -6,315 -4,387 -6,014 -8,255 -6,814 0 0 -
NP 14,163 2,160 5,892 20,192 18,295 1,050 835 60.22%
-
NP to SH 14,404 2,768 7,108 20,210 18,291 1,051 835 60.67%
-
Tax Rate 30.84% 67.01% 50.51% 29.02% 27.14% 0.00% 0.00% -
Total Cost 279,929 214,321 396,027 349,136 302,051 21,276 9,094 76.93%
-
Net Worth 486,603 461,520 452,358 432,047 356,365 31,440 20,650 69.23%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 486,603 461,520 452,358 432,047 356,365 31,440 20,650 69.23%
NOSH 501,652 501,652 497,167 496,804 363,638 89,829 89,784 33.17%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 4.82% 1.00% 1.47% 5.47% 5.71% 4.70% 8.41% -
ROE 2.96% 0.60% 1.57% 4.68% 5.13% 3.34% 4.04% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 58.62 43.15 80.85 74.37 88.09 24.85 11.06 32.00%
EPS 2.87 0.55 1.43 4.08 5.03 1.17 0.93 20.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.92 0.91 0.87 0.98 0.35 0.23 27.08%
Adjusted Per Share Value based on latest NOSH - 496,804
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 49.71 36.59 67.93 62.42 54.14 3.77 1.68 75.77%
EPS 2.43 0.47 1.20 3.42 3.09 0.18 0.14 60.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8224 0.7801 0.7646 0.7302 0.6023 0.0531 0.0349 69.23%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.87 0.475 0.705 0.93 1.11 0.60 0.395 -
P/RPS 1.48 1.10 0.87 1.25 1.26 2.41 3.57 -13.63%
P/EPS 30.30 86.09 49.30 22.85 22.07 51.28 42.47 -5.46%
EY 3.30 1.16 2.03 4.38 4.53 1.95 2.35 5.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.52 0.77 1.07 1.13 1.71 1.72 -10.22%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 25/08/20 23/08/19 23/08/18 28/08/17 19/08/16 24/08/15 -
Price 0.83 0.87 0.69 0.93 1.27 0.62 0.325 -
P/RPS 1.42 2.02 0.85 1.25 1.44 2.49 2.94 -11.41%
P/EPS 28.91 157.67 48.26 22.85 25.25 52.99 34.95 -3.10%
EY 3.46 0.63 2.07 4.38 3.96 1.89 2.86 3.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.95 0.76 1.07 1.30 1.77 1.41 -7.90%

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