[MGB] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
18-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 55.18%
YoY- 70.41%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,011,952 609,717 604,762 578,861 702,734 785,803 711,504 6.04%
PBT 73,740 30,330 37,590 31,433 20,532 36,684 53,141 5.60%
Tax -19,781 -11,031 -14,379 -9,826 -8,085 -14,531 -16,776 2.78%
NP 53,959 19,299 23,211 21,607 12,447 22,153 36,365 6.79%
-
NP to SH 50,986 19,636 24,076 21,649 12,704 24,634 36,158 5.88%
-
Tax Rate 26.83% 36.37% 38.25% 31.26% 39.38% 39.61% 31.57% -
Total Cost 957,993 590,418 581,551 557,254 690,287 763,650 675,139 5.99%
-
Net Worth 562,069 520,654 502,904 481,586 461,520 447,204 419,806 4.97%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 6,271 4,378 2,484 - - - - -
Div Payout % 12.30% 22.30% 10.32% - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 562,069 520,654 502,904 481,586 461,520 447,204 419,806 4.97%
NOSH 591,652 591,652 591,652 501,652 501,652 496,913 495,449 2.99%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 5.33% 3.17% 3.84% 3.73% 1.77% 2.82% 5.11% -
ROE 9.07% 3.77% 4.79% 4.50% 2.75% 5.51% 8.61% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 171.04 103.05 102.22 115.39 140.08 158.14 144.06 2.89%
EPS 8.62 3.32 4.07 4.32 2.53 4.96 7.32 2.75%
DPS 1.06 0.74 0.42 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.88 0.85 0.96 0.92 0.90 0.85 1.86%
Adjusted Per Share Value based on latest NOSH - 501,652
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 171.04 103.05 102.22 97.84 118.77 132.81 120.26 6.04%
EPS 8.62 3.32 4.07 3.66 2.15 4.16 6.11 5.89%
DPS 1.06 0.74 0.42 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.88 0.85 0.814 0.7801 0.7559 0.7095 4.98%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.80 0.685 0.725 0.995 0.565 0.75 1.24 -
P/RPS 0.47 0.66 0.71 0.86 0.40 0.47 0.86 -9.57%
P/EPS 9.28 20.64 17.82 23.06 22.31 15.13 16.94 -9.53%
EY 10.77 4.85 5.61 4.34 4.48 6.61 5.90 10.54%
DY 1.32 1.08 0.58 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.78 0.85 1.04 0.61 0.83 1.46 -8.79%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 16/05/24 18/05/23 17/05/22 18/05/21 26/06/20 27/05/19 24/05/18 -
Price 0.84 0.725 0.63 0.965 0.47 0.74 1.20 -
P/RPS 0.49 0.70 0.62 0.84 0.34 0.47 0.83 -8.40%
P/EPS 9.75 21.84 15.48 22.36 18.56 14.93 16.39 -8.28%
EY 10.26 4.58 6.46 4.47 5.39 6.70 6.10 9.04%
DY 1.26 1.02 0.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.82 0.74 1.01 0.51 0.82 1.41 -7.54%

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