[MGB] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock

[MGB] MGB BERHAD

Announcement Date

24-Nov-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Sep-2020 [#3]

Profit Trend

QoQ- 200.69%

YoY- -17.72%

Quarter Report

MGB-2020 Q3- Financial Results-FINAL-24 11 2020.pdf

Latest QR

Upcoming QR

MGB's Result

MGB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Cumulative Result
Revenue	666,495	467,219	405,208	381,700	569,957	573,821	505,601	4.71%
YoY %	42.65%	15.30%	6.16%	-33.03%	-0.67%	13.49%	-	-
Horiz. %	131.82%	92.41%	80.14%	75.49%	112.73%	113.49%	100.00%	-
PBT	50,794	18,795	24,819	14,346	15,478	40,855	36,353	5.73%
YoY %	170.25%	-24.27%	73.00%	-7.31%	-62.11%	12.38%	-	-
Horiz. %	139.72%	51.70%	68.27%	39.46%	42.58%	112.38%	100.00%	-
Tax	-13,414	-8,392	-8,642	-6,543	-6,882	-12,637	-8,008	8.97%
YoY %	-59.84%	2.89%	-32.08%	4.93%	45.54%	-57.80%	-	-
Horiz. %	167.51%	104.80%	107.92%	81.71%	85.94%	157.80%	100.00%	-
NP	37,380	10,403	16,177	7,803	8,596	28,218	28,345	4.71%
YoY %	259.32%	-35.69%	107.32%	-9.23%	-69.54%	-0.45%	-	-
Horiz. %	131.88%	36.70%	57.07%	27.53%	30.33%	99.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,317	11,380	16,492	8,323	10,116	28,227	28,296	4.24%
YoY %	219.13%	-31.00%	98.15%	-17.72%	-64.16%	-0.24%	-	-
Horiz. %	128.35%	40.22%	58.28%	29.41%	35.75%	99.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.41%	44.65%	34.82%	45.61%	44.46%	30.93%	22.03%	-
YoY %	-40.85%	28.23%	-23.66%	2.59%	43.74%	40.40%	-	-
Horiz. %	119.88%	202.68%	158.06%	207.04%	201.82%	140.40%	100.00%	-
Total Cost	629,115	456,816	389,031	373,897	561,361	545,603	477,256	4.70%
YoY %	37.72%	17.42%	4.05%	-33.39%	2.89%	14.32%	-	-
Horiz. %	131.82%	95.72%	81.51%	78.34%	117.62%	114.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	538,403	502,904	486,603	466,536	452,580	437,187	375,051	6.20%
YoY %	7.06%	3.35%	4.30%	3.08%	3.52%	16.57%	-	-
Horiz. %	143.55%	134.09%	129.74%	124.39%	120.67%	116.57%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	2,958	5,384	-	-	-	-	-	-
YoY %	-45.06%	0.00%	-	-	-	-	-	-
Horiz. %	54.94%	100.00%	-	-	-	-	-	-
Div Payout %	8.15%	47.31%	-	-	-	-	-	-
YoY %	-82.77%	0.00%	-	-	-	-	-	-
Horiz. %	17.23%	100.00%	-	-	-	-	-	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	538,403	502,904	486,603	466,536	452,580	437,187	375,051	6.20%
YoY %	7.06%	3.35%	4.30%	3.08%	3.52%	16.57%	-	-
Horiz. %	143.55%	134.09%	129.74%	124.39%	120.67%	116.57%	100.00%	-
NOSH	591,652	591,652	501,652	501,652	497,522	496,804	371,338	8.06%
YoY %	0.00%	17.94%	0.00%	0.83%	0.14%	33.79%	-	-
Horiz. %	159.33%	159.33%	135.09%	135.09%	133.98%	133.79%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	5.61%	2.23%	3.99%	2.04%	1.51%	4.92%	5.61%	-
YoY %	151.57%	-44.11%	95.59%	35.10%	-69.31%	-12.30%	-	-
Horiz. %	100.00%	39.75%	71.12%	36.36%	26.92%	87.70%	100.00%	-
ROE	6.75%	2.26%	3.39%	1.78%	2.24%	6.46%	7.54%	-
YoY %	198.67%	-33.33%	90.45%	-20.54%	-65.33%	-14.32%	-	-
Horiz. %	89.52%	29.97%	44.96%	23.61%	29.71%	85.68%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	112.65	78.97	80.77	76.09	114.60	115.50	136.16	-3.10%
YoY %	42.65%	-2.23%	6.15%	-33.60%	-0.78%	-15.17%	-	-
Horiz. %	82.73%	58.00%	59.32%	55.88%	84.17%	84.83%	100.00%	-
EPS	6.14	1.92	3.29	1.66	2.03	5.69	7.62	-3.53%
YoY %	219.79%	-41.64%	98.19%	-18.23%	-64.32%	-25.33%	-	-
Horiz. %	80.58%	25.20%	43.18%	21.78%	26.64%	74.67%	100.00%	-
DPS	0.50	0.91	0.00	0.00	0.00	0.00	0.00	-
YoY %	-45.05%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	54.95%	100.00%	-	-	-	-	-	-
NAPS	0.91	0.85	0.97	0.93	0.91	0.88	1.01	-1.72%
YoY %	7.06%	-12.37%	4.30%	2.20%	3.41%	-12.87%	-	-
Horiz. %	90.10%	84.16%	96.04%	92.08%	90.10%	87.13%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 501,652
RPS	112.65	78.97	68.49	64.51	96.33	96.99	85.46	4.70%
YoY %	42.65%	15.30%	6.17%	-33.03%	-0.68%	13.49%	-	-
Horiz. %	131.82%	92.41%	80.14%	75.49%	112.72%	113.49%	100.00%	-
EPS	6.14	1.92	2.79	1.41	1.71	4.77	4.78	4.25%
YoY %	219.79%	-31.18%	97.87%	-17.54%	-64.15%	-0.21%	-	-
Horiz. %	128.45%	40.17%	58.37%	29.50%	35.77%	99.79%	100.00%	-
DPS	0.50	0.91	0.00	0.00	0.00	0.00	0.00	-
YoY %	-45.05%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	54.95%	100.00%	-	-	-	-	-	-
NAPS	0.91	0.85	0.8224	0.7885	0.7649	0.7389	0.6339	6.20%
YoY %	7.06%	3.36%	4.30%	3.09%	3.52%	16.56%	-	-
Horiz. %	143.56%	134.09%	129.74%	124.39%	120.67%	116.56%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	0.695	0.475	0.79	0.79	0.65	0.865	1.27	-
P/RPS	0.62	0.60	0.98	1.04	0.57	0.75	0.93	-6.53%
YoY %	3.33%	-38.78%	-5.77%	82.46%	-24.00%	-19.35%	-	-
Horiz. %	66.67%	64.52%	105.38%	111.83%	61.29%	80.65%	100.00%	-
P/EPS	11.32	24.70	24.03	47.62	31.96	15.22	16.67	-6.24%
YoY %	-54.17%	2.79%	-49.54%	49.00%	109.99%	-8.70%	-	-
Horiz. %	67.91%	148.17%	144.15%	285.66%	191.72%	91.30%	100.00%	-
EY	8.83	4.05	4.16	2.10	3.13	6.57	6.00	6.64%
YoY %	118.02%	-2.64%	98.10%	-32.91%	-52.36%	9.50%	-	-
Horiz. %	147.17%	67.50%	69.33%	35.00%	52.17%	109.50%	100.00%	-
DY	0.72	1.92	0.00	0.00	0.00	0.00	0.00	-
YoY %	-62.50%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	37.50%	100.00%	-	-	-	-	-	-
P/NAPS	0.76	0.56	0.81	0.85	0.71	0.98	1.26	-8.07%
YoY %	35.71%	-30.86%	-4.71%	19.72%	-27.55%	-22.22%	-	-
Horiz. %	60.32%	44.44%	64.29%	67.46%	56.35%	77.78%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	20/11/23	17/11/22	18/11/21	24/11/20	21/11/19	22/11/18	23/11/17	-
Price	0.67	0.52	0.77	0.64	0.68	0.83	1.65	-
P/RPS	0.59	0.66	0.95	0.84	0.59	0.72	1.21	-11.27%
YoY %	-10.61%	-30.53%	13.10%	42.37%	-18.06%	-40.50%	-	-
Horiz. %	48.76%	54.55%	78.51%	69.42%	48.76%	59.50%	100.00%	-
P/EPS	10.92	27.04	23.42	38.57	33.43	14.61	21.65	-10.77%
YoY %	-59.62%	15.46%	-39.28%	15.38%	128.82%	-32.52%	-	-
Horiz. %	50.44%	124.90%	108.18%	178.15%	154.41%	67.48%	100.00%	-
EY	9.16	3.70	4.27	2.59	2.99	6.85	4.62	12.07%
YoY %	147.57%	-13.35%	64.86%	-13.38%	-56.35%	48.27%	-	-
Horiz. %	198.27%	80.09%	92.42%	56.06%	64.72%	148.27%	100.00%	-
DY	0.75	1.75	0.00	0.00	0.00	0.00	0.00	-
YoY %	-57.14%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	42.86%	100.00%	-	-	-	-	-	-
P/NAPS	0.74	0.61	0.79	0.69	0.75	0.94	1.63	-12.32%
YoY %	21.31%	-22.78%	14.49%	-8.00%	-20.21%	-42.33%	-	-
Horiz. %	45.40%	37.42%	48.47%	42.33%	46.01%	57.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos