[MGB] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 7.01%
YoY- 452.41%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 785,803 711,504 231,866 43,312 11,108 10,098 21,611 81.96%
PBT 36,684 53,141 12,788 7,791 3,008 -2,994 -3,084 -
Tax -14,531 -16,776 -5,090 3,097 -1,037 -101 0 -
NP 22,153 36,365 7,698 10,888 1,971 -3,095 -3,084 -
-
NP to SH 24,634 36,158 7,700 10,888 1,971 -3,095 -3,084 -
-
Tax Rate 39.61% 31.57% 39.80% -39.75% 34.47% - - -
Total Cost 763,650 675,139 224,168 32,424 9,137 13,193 24,695 77.11%
-
Net Worth 447,204 419,806 342,339 31,396 20,177 -16,589 -13,700 -
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 447,204 419,806 342,339 31,396 20,177 -16,589 -13,700 -
NOSH 496,913 495,449 366,586 89,702 87,727 97,588 97,862 31.08%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 2.82% 5.11% 3.32% 25.14% 17.74% -30.65% -14.27% -
ROE 5.51% 8.61% 2.25% 34.68% 9.77% 0.00% 0.00% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 158.14 144.06 64.34 48.28 12.66 10.35 22.08 38.81%
EPS 4.96 7.32 2.14 12.14 2.25 -3.17 -3.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.85 0.95 0.35 0.23 -0.17 -0.14 -
Adjusted Per Share Value based on latest NOSH - 89,702
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 132.81 120.26 39.19 7.32 1.88 1.71 3.65 81.98%
EPS 4.16 6.11 1.30 1.84 0.33 -0.52 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7559 0.7095 0.5786 0.0531 0.0341 -0.028 -0.0232 -
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.75 1.24 1.01 0.61 0.39 0.02 0.02 -
P/RPS 0.47 0.86 1.57 1.26 3.08 0.19 0.09 31.70%
P/EPS 15.13 16.94 47.27 5.03 17.36 -0.63 -0.63 -
EY 6.61 5.90 2.12 19.90 5.76 -158.57 -157.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.46 1.06 1.74 1.70 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 24/05/18 22/05/17 27/05/16 29/05/15 30/05/14 30/05/13 -
Price 0.74 1.20 1.19 0.60 0.425 0.02 0.02 -
P/RPS 0.47 0.83 1.85 1.24 3.36 0.19 0.09 31.70%
P/EPS 14.93 16.39 55.69 4.94 18.92 -0.63 -0.63 -
EY 6.70 6.10 1.80 20.23 5.29 -158.57 -157.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.41 1.25 1.71 1.85 0.00 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