[MGB] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
18-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 6.68%
YoY- -47.13%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 485,878 410,354 312,341 294,092 216,481 401,919 369,328 4.67%
PBT 42,580 32,898 13,663 20,478 6,547 11,906 28,447 6.94%
Tax -11,695 -8,252 -6,679 -6,315 -4,387 -6,014 -8,255 5.97%
NP 30,885 24,646 6,984 14,163 2,160 5,892 20,192 7.33%
-
NP to SH 29,391 24,018 7,615 14,404 2,768 7,108 20,210 6.43%
-
Tax Rate 27.47% 25.08% 48.88% 30.84% 67.01% 50.51% 29.02% -
Total Cost 454,993 385,708 305,357 279,929 214,321 396,027 349,136 4.50%
-
Net Worth 579,819 532,487 502,904 486,603 461,520 452,358 432,047 5.02%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 9,643 2,958 5,384 - - - - -
Div Payout % 32.81% 12.32% 70.70% - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 579,819 532,487 502,904 486,603 461,520 452,358 432,047 5.02%
NOSH 591,652 591,652 591,652 501,652 501,652 497,167 496,804 2.95%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.36% 6.01% 2.24% 4.82% 1.00% 1.47% 5.47% -
ROE 5.07% 4.51% 1.51% 2.96% 0.60% 1.57% 4.68% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 82.12 69.36 52.79 58.62 43.15 80.85 74.37 1.66%
EPS 4.97 4.06 1.29 2.87 0.55 1.43 4.08 3.34%
DPS 1.63 0.50 0.91 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.90 0.85 0.97 0.92 0.91 0.87 2.00%
Adjusted Per Share Value based on latest NOSH - 591,652
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 82.12 69.36 52.79 49.71 36.59 67.93 62.42 4.67%
EPS 4.97 4.06 1.29 2.43 0.47 1.20 3.42 6.42%
DPS 1.63 0.50 0.91 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.90 0.85 0.8224 0.7801 0.7646 0.7302 5.02%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.785 0.69 0.585 0.87 0.475 0.705 0.93 -
P/RPS 0.96 0.99 1.11 1.48 1.10 0.87 1.25 -4.30%
P/EPS 15.80 17.00 45.45 30.30 86.09 49.30 22.85 -5.95%
EY 6.33 5.88 2.20 3.30 1.16 2.03 4.38 6.32%
DY 2.08 0.72 1.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.77 0.69 0.90 0.52 0.77 1.07 -4.72%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 19/08/24 18/08/23 18/08/22 27/08/21 25/08/20 23/08/19 23/08/18 -
Price 0.85 0.745 0.55 0.83 0.87 0.69 0.93 -
P/RPS 1.04 1.07 1.04 1.42 2.02 0.85 1.25 -3.01%
P/EPS 17.11 18.35 42.73 28.91 157.67 48.26 22.85 -4.70%
EY 5.84 5.45 2.34 3.46 0.63 2.07 4.38 4.90%
DY 1.92 0.67 1.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.83 0.65 0.86 0.95 0.76 1.07 -3.38%

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