[MGB] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 184.3%
YoY- 8.03%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 569,957 573,821 505,601 31,871 20,709 5,992 8,601 101.09%
PBT 15,478 40,855 36,353 3,451 2,766 -6,772 -3,202 -
Tax -6,882 -12,637 -8,008 -463 0 0 0 -
NP 8,596 28,218 28,345 2,988 2,766 -6,772 -3,202 -
-
NP to SH 10,116 28,227 28,296 2,988 2,766 -6,772 -3,202 -
-
Tax Rate 44.46% 30.93% 22.03% 13.42% 0.00% - - -
Total Cost 561,361 545,603 477,256 28,883 17,943 12,764 11,803 90.28%
-
Net Worth 452,580 437,187 375,051 37,573 23,273 -13,321 -15,572 -
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 452,580 437,187 375,051 37,573 23,273 -13,321 -15,572 -
NOSH 497,522 496,804 371,338 89,461 89,514 18,248 97,325 31.23%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 1.51% 4.92% 5.61% 9.38% 13.36% -113.02% -37.23% -
ROE 2.24% 6.46% 7.54% 7.95% 11.88% 0.00% 0.00% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 114.60 115.50 136.16 35.63 23.13 32.84 8.84 53.23%
EPS 2.03 5.69 7.62 3.34 3.09 -37.11 -3.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.88 1.01 0.42 0.26 -0.73 -0.16 -
Adjusted Per Share Value based on latest NOSH - 89,722
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 96.33 96.99 85.46 5.39 3.50 1.01 1.45 101.18%
EPS 1.71 4.77 4.78 0.51 0.47 -1.14 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7649 0.7389 0.6339 0.0635 0.0393 -0.0225 -0.0263 -
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.65 0.865 1.27 0.78 0.33 0.10 0.02 -
P/RPS 0.57 0.75 0.93 2.19 1.43 0.30 0.23 16.32%
P/EPS 31.96 15.22 16.67 23.35 10.68 -0.27 -0.61 -
EY 3.13 6.57 6.00 4.28 9.36 -371.10 -164.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.98 1.26 1.86 1.27 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 22/11/18 23/11/17 24/11/16 18/11/15 28/11/14 29/11/13 -
Price 0.68 0.83 1.65 0.80 0.355 0.375 0.02 -
P/RPS 0.59 0.72 1.21 2.25 1.53 1.14 0.23 16.99%
P/EPS 33.43 14.61 21.65 23.95 11.49 -1.01 -0.61 -
EY 2.99 6.85 4.62 4.17 8.70 -98.96 -164.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.94 1.63 1.90 1.37 0.00 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