[MTAG] YoY TTM Result on 31-Dec-2020 [#2]

Stock
[MTAG] MTAG GROUP BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -0.31%
YoY- 30.81%
Quarter Report
Latest QR
Upcoming QR
MTAG's Result
MTAG's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Revenue 103,165 203,494 165,285 180,425 148,802 -8.74%
PBT 29,638 47,062 35,415 45,746 34,514 -3.73%
Tax -6,520 -11,822 -8,947 -11,368 -8,233 -5.66%
NP 23,118 35,240 26,468 34,378 26,281 -3.15%
-
NP to SH 23,118 35,240 26,468 34,378 26,281 -3.15%
-
Tax Rate 22.00% 25.12% 25.26% 24.85% 23.85% -
Total Cost 80,047 168,254 138,817 146,047 122,521 -10.08%
-
Net Worth 218,117 218,117 197,669 190,852 197,669 2.48%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Div 20,448 20,448 20,448 40,897 13,632 10.66%
Div Payout % 88.45% 58.03% 77.26% 118.96% 51.87% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Net Worth 218,117 218,117 197,669 190,852 197,669 2.48%
NOSH 681,617 681,617 681,617 681,617 681,617 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
NP Margin 22.41% 17.32% 16.01% 19.05% 17.66% -
ROE 10.60% 16.16% 13.39% 18.01% 13.30% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 15.14 29.85 24.25 26.47 21.83 -8.73%
EPS 3.39 5.17 3.88 5.04 3.86 -3.19%
DPS 3.00 3.00 3.00 6.00 2.00 10.66%
NAPS 0.32 0.32 0.29 0.28 0.29 2.48%
Adjusted Per Share Value based on latest NOSH - 681,617
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 14.96 29.51 23.97 26.17 21.58 -8.74%
EPS 3.35 5.11 3.84 4.99 3.81 -3.16%
DPS 2.97 2.97 2.97 5.93 1.98 10.66%
NAPS 0.3163 0.3163 0.2867 0.2768 0.2867 2.48%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 -
Price 0.455 0.62 0.51 0.74 0.53 -
P/RPS 3.01 2.08 2.10 2.80 2.43 5.49%
P/EPS 13.42 11.99 13.13 14.67 13.75 -0.60%
EY 7.45 8.34 7.61 6.82 7.27 0.61%
DY 6.59 4.84 5.88 8.11 3.77 14.97%
P/NAPS 1.42 1.94 1.76 2.64 1.83 -6.14%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 28/02/24 23/02/23 23/02/22 22/02/21 - -
Price 0.455 0.605 0.50 0.83 0.00 -
P/RPS 3.01 2.03 2.06 3.14 0.00 -
P/EPS 13.42 11.70 12.88 16.46 0.00 -
EY 7.45 8.55 7.77 6.08 0.00 -
DY 6.59 4.96 6.00 7.23 0.00 -
P/NAPS 1.42 1.89 1.72 2.96 0.00 -

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
Post a Comment