[MGB] QoQ Annualized Quarter 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- -5.12%
YoY- -64.16%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 432,962 608,004 754,335 759,942 803,838 814,408 751,271 -30.77%
PBT 13,094 19,760 20,884 20,637 23,812 21,168 45,977 -56.74%
Tax -8,774 -11,344 -8,463 -9,176 -12,028 -12,856 -15,716 -32.22%
NP 4,320 8,416 12,421 11,461 11,784 8,312 30,261 -72.71%
-
NP to SH 5,536 9,564 13,419 13,488 14,216 12,424 31,715 -68.79%
-
Tax Rate 67.01% 57.41% 40.52% 44.46% 50.51% 60.73% 34.18% -
Total Cost 428,642 599,588 741,914 748,481 792,054 806,096 721,010 -29.31%
-
Net Worth 461,520 461,520 455,722 452,580 452,358 447,204 442,200 2.89%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 461,520 461,520 455,722 452,580 452,358 447,204 442,200 2.89%
NOSH 501,652 501,652 501,652 497,522 497,167 496,913 496,886 0.63%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 1.00% 1.38% 1.65% 1.51% 1.47% 1.02% 4.03% -
ROE 1.20% 2.07% 2.94% 2.98% 3.14% 2.78% 7.17% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 86.31 121.20 150.63 152.80 161.71 163.90 151.21 -31.21%
EPS 1.10 1.92 2.69 2.71 2.86 2.52 6.39 -69.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.92 0.91 0.91 0.91 0.90 0.89 2.23%
Adjusted Per Share Value based on latest NOSH - 497,522
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 73.18 102.76 127.50 128.44 135.86 137.65 126.98 -30.77%
EPS 0.94 1.62 2.27 2.28 2.40 2.10 5.36 -68.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7801 0.7801 0.7703 0.7649 0.7646 0.7559 0.7474 2.89%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.475 0.565 0.65 0.65 0.705 0.75 0.70 -
P/RPS 0.55 0.47 0.43 0.43 0.44 0.46 0.46 12.66%
P/EPS 43.04 29.64 24.26 23.97 24.65 30.00 10.97 148.96%
EY 2.32 3.37 4.12 4.17 4.06 3.33 9.12 -59.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.71 0.71 0.77 0.83 0.79 -24.35%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 26/06/20 21/02/20 21/11/19 23/08/19 27/05/19 22/02/19 -
Price 0.87 0.47 0.60 0.68 0.69 0.74 0.71 -
P/RPS 1.01 0.39 0.40 0.45 0.43 0.45 0.47 66.60%
P/EPS 78.84 24.65 22.39 25.07 24.13 29.60 11.12 269.49%
EY 1.27 4.06 4.47 3.99 4.14 3.38 8.99 -72.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.51 0.66 0.75 0.76 0.82 0.80 12.15%

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