[MGB] YoY TTM 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- -26.91%
YoY- -60.2%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 655,770 586,782 566,078 747,407 760,715 566,262 48,188 54.48%
PBT 34,011 33,168 19,752 20,600 54,597 35,058 7,761 27.90%
Tax -13,264 -11,209 -8,124 -9,961 -20,265 -9,376 2,634 -
NP 20,747 21,959 11,628 10,639 34,332 25,682 10,395 12.20%
-
NP to SH 21,915 22,120 11,626 13,604 34,182 25,633 10,397 13.22%
-
Tax Rate 39.00% 33.79% 41.13% 48.35% 37.12% 26.74% -33.94% -
Total Cost 635,023 564,823 554,450 736,768 726,383 540,580 37,793 60.00%
-
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 5,384 - - - - - - -
Div Payout % 24.57% - - - - - - -
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 3.16% 3.74% 2.05% 1.42% 4.51% 4.54% 21.57% -
ROE 4.36% 4.55% 2.49% 3.01% 7.82% 6.57% 27.59% -
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 110.84 116.97 112.84 150.28 153.12 146.59 53.71 12.82%
EPS 3.70 4.41 2.32 2.74 6.88 6.64 11.59 -17.32%
DPS 0.91 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 110.84 99.18 95.68 126.33 128.57 95.71 8.14 54.49%
EPS 3.70 3.74 1.97 2.30 5.78 4.33 1.76 13.17%
DPS 0.91 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 0.43 0.68 0.70 0.43 0.56 0.87 1.45 -18.33%
P/EPS 12.82 17.92 34.09 23.76 12.57 19.14 6.73 11.33%
EY 7.80 5.58 2.93 4.21 7.95 5.22 14.86 -10.18%
DY 1.92 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 0.47 0.66 0.57 0.45 0.54 1.13 1.49 -17.48%
P/EPS 14.04 17.46 27.62 24.86 12.06 24.87 6.90 12.56%
EY 7.12 5.73 3.62 4.02 8.29 4.02 14.48 -11.15%
DY 1.75 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