[MGB] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 0.03%
YoY- 105.91%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 640,885 568,897 783,862 741,477 390,552 49,423 14,290 88.38%
PBT 36,626 15,525 29,436 53,433 26,214 7,293 5,737 36.16%
Tax -11,038 -6,836 -13,475 -17,077 -8,645 3,097 -1,037 48.26%
NP 25,588 8,689 15,961 36,356 17,569 10,390 4,700 32.60%
-
NP to SH 25,587 9,079 18,613 36,170 17,566 10,391 4,700 32.59%
-
Tax Rate 30.14% 44.03% 45.78% 31.96% 32.98% -42.47% 18.08% -
Total Cost 615,297 560,208 767,901 705,121 372,983 39,033 9,590 99.95%
-
Net Worth 486,603 461,520 452,358 432,047 359,369 31,718 20,508 69.43%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 486,603 461,520 452,358 432,047 359,369 31,718 20,508 69.43%
NOSH 501,652 501,652 497,167 496,804 366,703 90,625 89,166 33.32%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 3.99% 1.53% 2.04% 4.90% 4.50% 21.02% 32.89% -
ROE 5.26% 1.97% 4.11% 8.37% 4.89% 32.76% 22.92% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 127.75 113.40 157.69 149.31 106.50 54.54 16.03 41.28%
EPS 5.10 1.81 3.74 7.28 4.79 11.47 5.27 -0.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.92 0.91 0.87 0.98 0.35 0.23 27.08%
Adjusted Per Share Value based on latest NOSH - 496,804
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 108.32 96.15 132.49 125.32 66.01 8.35 2.42 88.32%
EPS 4.32 1.53 3.15 6.11 2.97 1.76 0.79 32.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8224 0.7801 0.7646 0.7302 0.6074 0.0536 0.0347 69.40%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.87 0.475 0.705 0.93 1.11 0.60 0.395 -
P/RPS 0.68 0.42 0.45 0.62 1.04 1.10 2.46 -19.27%
P/EPS 17.06 26.25 18.83 12.77 23.17 5.23 7.49 14.69%
EY 5.86 3.81 5.31 7.83 4.32 19.11 13.34 -12.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.52 0.77 1.07 1.13 1.71 1.72 -10.22%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 25/08/20 23/08/19 23/08/18 28/08/17 19/08/16 24/08/15 -
Price 0.83 0.87 0.69 0.93 1.27 0.62 0.325 -
P/RPS 0.65 0.77 0.44 0.62 1.19 1.14 2.03 -17.27%
P/EPS 16.27 48.07 18.43 12.77 26.51 5.41 6.17 17.52%
EY 6.15 2.08 5.43 7.83 3.77 18.49 16.22 -14.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.95 0.76 1.07 1.30 1.77 1.41 -7.90%

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