[MGB] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -40.48%
YoY- 323.62%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 181,574 184,378 177,450 186,894 60,661 16,317 2,468 104.56%
PBT 8,349 5,406 5,122 13,742 -1,295 4,311 7,927 0.86%
Tax -2,567 -1,581 -3,079 -7,628 -1,368 3,097 -1,038 16.27%
NP 5,782 3,825 2,043 6,114 -2,663 7,408 6,889 -2.87%
-
NP to SH 5,628 3,303 3,488 5,955 -2,663 7,408 6,899 -3.33%
-
Tax Rate 30.75% 29.25% 60.11% 55.51% - -71.84% 13.09% -
Total Cost 175,792 180,553 175,407 180,780 63,324 8,909 -4,421 -
-
Net Worth 471,553 455,722 442,200 338,749 333,762 30,492 40,371 50.57%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 471,553 455,722 442,200 338,749 333,762 30,492 40,371 50.57%
NOSH 501,652 501,652 496,886 491,845 355,066 89,685 89,713 33.19%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.18% 2.07% 1.15% 3.27% -4.39% 45.40% 279.13% -
ROE 1.19% 0.72% 0.79% 1.76% -0.80% 24.29% 17.09% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 36.20 36.82 35.71 45.79 17.08 18.19 2.75 53.60%
EPS 1.12 0.66 0.70 1.46 -0.75 8.26 7.69 -27.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.91 0.89 0.83 0.94 0.34 0.45 13.05%
Adjusted Per Share Value based on latest NOSH - 491,845
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 30.69 31.16 29.99 31.59 10.25 2.76 0.42 104.33%
EPS 0.95 0.56 0.59 1.01 -0.45 1.25 1.17 -3.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.797 0.7703 0.7474 0.5725 0.5641 0.0515 0.0682 50.58%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.60 0.65 0.70 1.77 0.835 0.45 0.44 -
P/RPS 1.66 1.77 1.96 3.87 4.89 2.47 15.99 -31.42%
P/EPS 53.48 98.55 99.71 121.31 -111.33 5.45 5.72 45.09%
EY 1.87 1.01 1.00 0.82 -0.90 18.36 17.48 -31.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.71 0.79 2.13 0.89 1.32 0.98 -6.84%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 21/02/20 22/02/19 27/02/18 27/02/17 25/02/16 27/02/15 -
Price 0.89 0.60 0.71 1.70 0.96 0.48 0.37 -
P/RPS 2.46 1.63 1.99 3.71 5.62 2.64 13.45 -24.63%
P/EPS 79.33 90.97 101.14 116.51 -128.00 5.81 4.81 59.47%
EY 1.26 1.10 0.99 0.86 -0.78 17.21 20.78 -37.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.66 0.80 2.05 1.02 1.41 0.82 2.48%

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