[MGB] QoQ Annualized Quarter 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- 189.27%
YoY- 321.96%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 593,759 540,277 588,184 670,352 563,274 508,933 432,962 23.36%
PBT 40,035 33,092 40,956 54,712 22,695 19,128 13,094 110.22%
Tax -13,514 -11,522 -12,630 -14,208 -9,110 -8,724 -8,774 33.26%
NP 26,521 21,569 28,326 40,504 13,585 10,404 4,320 234.17%
-
NP to SH 27,027 21,989 28,808 40,356 13,951 11,097 5,536 186.95%
-
Tax Rate 33.76% 34.82% 30.84% 25.97% 40.14% 45.61% 67.01% -
Total Cost 567,238 518,708 559,858 629,848 549,689 498,529 428,642 20.47%
-
Net Worth 493,701 486,603 486,603 481,586 471,553 466,536 461,520 4.58%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 493,701 486,603 486,603 481,586 471,553 466,536 461,520 4.58%
NOSH 591,652 501,652 501,652 501,652 501,652 501,652 501,652 11.59%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.47% 3.99% 4.82% 6.04% 2.41% 2.04% 1.00% -
ROE 5.47% 4.52% 5.92% 8.38% 2.96% 2.38% 1.20% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 101.02 107.70 117.25 133.63 112.28 101.45 86.31 11.02%
EPS 5.16 4.39 5.74 8.04 2.78 2.21 1.10 179.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.97 0.97 0.96 0.94 0.93 0.92 -5.86%
Adjusted Per Share Value based on latest NOSH - 501,652
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 100.36 91.32 99.41 113.30 95.20 86.02 73.18 23.36%
EPS 4.57 3.72 4.87 6.82 2.36 1.88 0.94 186.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8344 0.8224 0.8224 0.814 0.797 0.7885 0.7801 4.57%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.725 0.79 0.87 0.995 0.60 0.79 0.475 -
P/RPS 0.72 0.73 0.74 0.74 0.53 0.78 0.55 19.60%
P/EPS 15.77 18.02 15.15 12.37 21.57 35.71 43.04 -48.70%
EY 6.34 5.55 6.60 8.09 4.64 2.80 2.32 95.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.81 0.90 1.04 0.64 0.85 0.52 39.72%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 18/11/21 27/08/21 18/05/21 23/02/21 24/11/20 25/08/20 -
Price 0.725 0.77 0.83 0.965 0.89 0.64 0.87 -
P/RPS 0.72 0.71 0.71 0.72 0.79 0.63 1.01 -20.14%
P/EPS 15.77 17.57 14.45 12.00 32.00 28.93 78.84 -65.69%
EY 6.34 5.69 6.92 8.34 3.12 3.46 1.27 191.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.79 0.86 1.01 0.95 0.69 0.95 -6.40%

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