[MGB] YoY Quarter Result on 30-Sep-2019 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -24.84%
YoY- -62.48%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 154,878 111,116 165,219 168,038 204,493 185,255 9,545 59.07%
PBT 5,132 4,341 7,799 3,572 12,408 11,244 2,400 13.49%
Tax -1,713 -2,327 -2,156 -868 -4,382 -1,194 -463 24.35%
NP 3,419 2,014 5,643 2,704 8,026 10,050 1,937 9.92%
-
NP to SH 3,765 2,088 5,555 3,008 8,017 10,005 1,938 11.69%
-
Tax Rate 33.38% 53.61% 27.64% 24.30% 35.32% 10.62% 19.29% -
Total Cost 151,459 109,102 159,576 165,334 196,467 175,205 7,608 64.59%
-
Net Worth 502,904 486,603 466,536 452,580 437,187 390,156 37,683 53.98%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 502,904 486,603 466,536 452,580 437,187 390,156 37,683 53.98%
NOSH 591,652 501,652 501,652 497,522 496,804 386,293 89,722 36.91%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 2.21% 1.81% 3.42% 1.61% 3.92% 5.42% 20.29% -
ROE 0.75% 0.43% 1.19% 0.66% 1.83% 2.56% 5.14% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 26.18 22.15 32.93 33.79 41.16 47.96 10.64 16.18%
EPS 0.64 0.42 1.11 0.60 1.61 2.59 2.16 -18.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.97 0.93 0.91 0.88 1.01 0.42 12.46%
Adjusted Per Share Value based on latest NOSH - 497,522
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 26.18 18.78 27.93 28.40 34.56 31.31 1.61 59.13%
EPS 0.64 0.35 0.94 0.51 1.36 1.69 0.33 11.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.8224 0.7885 0.7649 0.7389 0.6594 0.0637 53.97%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.475 0.79 0.79 0.65 0.865 1.27 0.78 -
P/RPS 1.81 3.57 2.40 1.92 2.10 2.65 7.33 -20.78%
P/EPS 74.64 189.80 71.34 107.47 53.60 49.03 36.11 12.85%
EY 1.34 0.53 1.40 0.93 1.87 2.04 2.77 -11.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.81 0.85 0.71 0.98 1.26 1.86 -18.12%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 17/11/22 18/11/21 24/11/20 21/11/19 22/11/18 23/11/17 24/11/16 -
Price 0.52 0.77 0.64 0.68 0.83 1.65 0.80 -
P/RPS 1.99 3.48 1.94 2.01 2.02 3.44 7.52 -19.86%
P/EPS 81.72 185.00 57.80 112.43 51.43 63.71 37.04 14.09%
EY 1.22 0.54 1.73 0.89 1.94 1.57 2.70 -12.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.79 0.69 0.75 0.94 1.63 1.90 -17.24%

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