[MGB] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -6.89%
YoY- -0.24%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 803,838 814,408 751,271 765,094 738,656 676,280 692,495 10.48%
PBT 23,812 21,168 45,977 54,473 56,894 58,340 50,095 -39.17%
Tax -12,028 -12,856 -15,716 -16,849 -16,510 -17,596 -15,636 -16.08%
NP 11,784 8,312 30,261 37,624 40,384 40,744 34,459 -51.19%
-
NP to SH 14,216 12,424 31,715 37,636 40,420 40,748 34,251 -44.44%
-
Tax Rate 50.51% 60.73% 34.18% 30.93% 29.02% 30.16% 31.21% -
Total Cost 792,054 806,096 721,010 727,470 698,272 635,536 658,036 13.19%
-
Net Worth 452,358 447,204 442,200 437,187 432,047 419,806 338,749 21.32%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 452,358 447,204 442,200 437,187 432,047 419,806 338,749 21.32%
NOSH 497,167 496,913 496,886 496,804 496,804 495,449 491,845 0.72%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 1.47% 1.02% 4.03% 4.92% 5.47% 6.02% 4.98% -
ROE 3.14% 2.78% 7.17% 8.61% 9.36% 9.71% 10.11% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 161.71 163.90 151.21 154.00 148.74 136.93 169.67 -3.16%
EPS 2.86 2.52 6.39 7.59 8.16 8.24 9.00 -53.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.89 0.88 0.87 0.85 0.83 6.34%
Adjusted Per Share Value based on latest NOSH - 496,804
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 135.86 137.65 126.98 129.31 124.85 114.30 117.04 10.48%
EPS 2.40 2.10 5.36 6.36 6.83 6.89 5.79 -44.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7646 0.7559 0.7474 0.7389 0.7302 0.7095 0.5725 21.33%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.705 0.75 0.70 0.865 0.93 1.24 1.77 -
P/RPS 0.44 0.46 0.46 0.56 0.63 0.91 1.04 -43.73%
P/EPS 24.65 30.00 10.97 11.42 11.43 15.03 21.09 10.99%
EY 4.06 3.33 9.12 8.76 8.75 6.65 4.74 -9.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.83 0.79 0.98 1.07 1.46 2.13 -49.34%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 27/05/19 22/02/19 22/11/18 23/08/18 24/05/18 27/02/18 -
Price 0.69 0.74 0.71 0.83 0.93 1.20 1.70 -
P/RPS 0.43 0.45 0.47 0.54 0.63 0.88 1.00 -43.11%
P/EPS 24.13 29.60 11.12 10.96 11.43 14.54 20.26 12.39%
EY 4.14 3.38 8.99 9.13 8.75 6.88 4.94 -11.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 0.80 0.94 1.07 1.41 2.05 -48.48%

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