[MGB] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -70.26%
YoY- 23.03%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 167,588 152,001 203,602 169,070 150,061 10,727 4,441 83.04%
PBT 13,678 4,940 5,292 14,585 11,539 906 193 103.29%
Tax -3,552 -2,836 -3,214 -4,399 -3,259 0 0 -
NP 10,126 2,104 2,078 10,186 8,280 906 193 93.36%
-
NP to SH 10,089 2,391 3,106 10,187 8,280 906 193 93.25%
-
Tax Rate 25.97% 57.41% 60.73% 30.16% 28.24% 0.00% 0.00% -
Total Cost 157,462 149,897 201,524 158,884 141,781 9,821 4,248 82.49%
-
Net Worth 481,586 461,520 447,204 419,806 342,339 31,396 20,177 69.60%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 481,586 461,520 447,204 419,806 342,339 31,396 20,177 69.60%
NOSH 501,652 501,652 496,913 495,449 366,586 89,702 87,727 33.68%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 6.04% 1.38% 1.02% 6.02% 5.52% 8.45% 4.35% -
ROE 2.09% 0.52% 0.69% 2.43% 2.42% 2.89% 0.96% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 33.41 30.30 40.97 34.23 41.64 11.96 5.06 36.92%
EPS 2.01 0.48 0.63 2.06 2.30 1.01 0.22 44.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.92 0.90 0.85 0.95 0.35 0.23 26.86%
Adjusted Per Share Value based on latest NOSH - 495,449
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 28.33 25.69 34.41 28.58 25.36 1.81 0.75 83.07%
EPS 1.71 0.40 0.52 1.72 1.40 0.15 0.03 96.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.814 0.7801 0.7559 0.7095 0.5786 0.0531 0.0341 69.60%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.995 0.565 0.75 1.24 1.01 0.61 0.39 -
P/RPS 2.98 1.86 1.83 3.62 2.43 5.10 7.70 -14.62%
P/EPS 49.47 118.54 119.98 60.12 43.96 60.40 177.27 -19.14%
EY 2.02 0.84 0.83 1.66 2.27 1.66 0.56 23.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.61 0.83 1.46 1.06 1.74 1.70 -7.85%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 18/05/21 26/06/20 27/05/19 24/05/18 22/05/17 27/05/16 29/05/15 -
Price 0.965 0.47 0.74 1.20 1.19 0.60 0.425 -
P/RPS 2.89 1.55 1.81 3.51 2.86 5.02 8.40 -16.27%
P/EPS 47.98 98.61 118.38 58.18 51.79 59.41 193.18 -20.69%
EY 2.08 1.01 0.84 1.72 1.93 1.68 0.52 25.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.51 0.82 1.41 1.25 1.71 1.85 -9.58%

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