[MTAG] QoQ Cumulative Quarter Result on 30-Sep-2022 [#1]

Stock
[MTAG] MTAG GROUP BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -58.36%
YoY- 118.47%
Quarter Report
Latest QR
Upcoming QR
MTAG's Result
MTAG's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 153,912 128,943 104,167 56,687 180,163 129,548 80,835 53.80%
PBT 39,582 31,986 25,893 16,910 39,773 28,838 18,602 65.66%
Tax -9,511 -8,206 -6,655 -4,385 -9,691 -6,468 -4,523 64.35%
NP 30,071 23,780 19,238 12,525 30,082 22,370 14,079 66.08%
-
NP to SH 30,071 23,780 19,238 12,525 30,082 22,370 14,079 66.08%
-
Tax Rate 24.03% 25.65% 25.70% 25.93% 24.37% 22.43% 24.31% -
Total Cost 123,841 105,163 84,929 44,162 150,081 107,178 66,756 51.14%
-
Net Worth 211,301 218,117 218,117 218,117 204,485 211,301 197,669 4.55%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 20,448 20,448 6,816 6,816 20,448 20,448 6,816 108.42%
Div Payout % 68.00% 85.99% 35.43% 54.42% 67.98% 91.41% 48.41% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 211,301 218,117 218,117 218,117 204,485 211,301 197,669 4.55%
NOSH 681,617 681,617 681,617 681,617 681,617 681,617 681,617 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 19.54% 18.44% 18.47% 22.10% 16.70% 17.27% 17.42% -
ROE 14.23% 10.90% 8.82% 5.74% 14.71% 10.59% 7.12% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 22.58 18.92 15.28 8.32 26.43 19.01 11.86 53.79%
EPS 4.41 3.49 2.82 1.84 4.41 3.28 2.07 65.79%
DPS 3.00 3.00 1.00 1.00 3.00 3.00 1.00 108.42%
NAPS 0.31 0.32 0.32 0.32 0.30 0.31 0.29 4.55%
Adjusted Per Share Value based on latest NOSH - 681,617
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 22.58 18.92 15.28 8.32 26.43 19.01 11.86 53.79%
EPS 4.41 3.49 2.82 1.84 4.41 3.28 2.07 65.79%
DPS 3.00 3.00 1.00 1.00 3.00 3.00 1.00 108.42%
NAPS 0.31 0.32 0.32 0.32 0.30 0.31 0.29 4.55%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.415 0.43 0.62 0.455 0.465 0.48 0.51 -
P/RPS 1.84 2.27 4.06 5.47 1.76 2.53 4.30 -43.30%
P/EPS 9.41 12.33 21.97 24.76 10.54 14.63 24.69 -47.52%
EY 10.63 8.11 4.55 4.04 9.49 6.84 4.05 90.61%
DY 7.23 6.98 1.61 2.20 6.45 6.25 1.96 139.30%
P/NAPS 1.34 1.34 1.94 1.42 1.55 1.55 1.76 -16.66%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 25/05/23 23/02/23 23/11/22 25/08/22 24/05/22 23/02/22 -
Price 0.43 0.41 0.605 0.47 0.50 0.485 0.50 -
P/RPS 1.90 2.17 3.96 5.65 1.89 2.55 4.22 -41.34%
P/EPS 9.75 11.75 21.44 25.58 11.33 14.78 24.21 -45.55%
EY 10.26 8.51 4.67 3.91 8.83 6.77 4.13 83.73%
DY 6.98 7.32 1.65 2.13 6.00 6.19 2.00 130.60%
P/NAPS 1.39 1.28 1.89 1.47 1.67 1.56 1.72 -13.27%

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