[MGB] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 1.31%
YoY- 70.39%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 305,333 143,330 188,551 181,574 184,378 177,450 186,894 8.52%
PBT 18,411 6,714 15,216 8,349 5,406 5,122 13,742 4.99%
Tax -4,704 -3,243 -4,872 -2,567 -1,581 -3,079 -7,628 -7.73%
NP 13,707 3,471 10,344 5,782 3,825 2,043 6,114 14.39%
-
NP to SH 12,482 3,379 10,535 5,628 3,303 3,488 5,955 13.12%
-
Tax Rate 25.55% 48.30% 32.02% 30.75% 29.25% 60.11% 55.51% -
Total Cost 291,626 139,859 178,207 175,792 180,553 175,407 180,780 8.29%
-
Net Worth 556,153 508,821 493,701 471,553 455,722 442,200 338,749 8.60%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 556,153 508,821 493,701 471,553 455,722 442,200 338,749 8.60%
NOSH 591,652 591,652 591,652 501,652 501,652 496,886 491,845 3.12%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 4.49% 2.42% 5.49% 3.18% 2.07% 1.15% 3.27% -
ROE 2.24% 0.66% 2.13% 1.19% 0.72% 0.79% 1.76% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 51.61 24.23 32.08 36.20 36.82 35.71 45.79 2.01%
EPS 2.11 0.57 1.79 1.12 0.66 0.70 1.46 6.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.86 0.84 0.94 0.91 0.89 0.83 2.09%
Adjusted Per Share Value based on latest NOSH - 501,652
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 51.61 24.23 31.87 30.69 31.16 29.99 31.59 8.52%
EPS 2.11 0.57 1.78 0.95 0.56 0.59 1.01 13.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.86 0.8344 0.797 0.7703 0.7474 0.5725 8.61%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.67 0.52 0.725 0.60 0.65 0.70 1.77 -
P/RPS 1.30 2.15 2.26 1.66 1.77 1.96 3.87 -16.61%
P/EPS 31.76 91.05 40.45 53.48 98.55 99.71 121.31 -20.00%
EY 3.15 1.10 2.47 1.87 1.01 1.00 0.82 25.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.60 0.86 0.64 0.71 0.79 2.13 -16.72%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 19/02/24 17/02/23 22/02/22 23/02/21 21/02/20 22/02/19 27/02/18 -
Price 0.875 0.52 0.725 0.89 0.60 0.71 1.70 -
P/RPS 1.70 2.15 2.26 2.46 1.63 1.99 3.71 -12.19%
P/EPS 41.48 91.05 40.45 79.33 90.97 101.14 116.51 -15.80%
EY 2.41 1.10 2.47 1.26 1.10 0.99 0.86 18.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.60 0.86 0.95 0.66 0.80 2.05 -12.33%

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