[MGB] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 54.7%
YoY- 846.99%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 369,328 169,070 692,495 505,601 320,346 150,061 92,533 152.25%
PBT 28,447 14,585 50,095 36,353 25,109 11,539 2,154 461.36%
Tax -8,255 -4,399 -15,636 -8,008 -6,814 -3,259 -1,831 173.66%
NP 20,192 10,186 34,459 28,345 18,295 8,280 323 1487.11%
-
NP to SH 20,210 10,187 34,251 28,296 18,291 8,280 325 1481.51%
-
Tax Rate 29.02% 30.16% 31.21% 22.03% 27.14% 28.24% 85.00% -
Total Cost 349,136 158,884 658,036 477,256 302,051 141,781 92,210 143.52%
-
Net Worth 432,047 419,806 338,749 375,051 356,365 342,339 339,444 17.49%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 432,047 419,806 338,749 375,051 356,365 342,339 339,444 17.49%
NOSH 496,804 495,449 491,845 371,338 363,638 366,586 361,111 23.77%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.47% 6.02% 4.98% 5.61% 5.71% 5.52% 0.35% -
ROE 4.68% 2.43% 10.11% 7.54% 5.13% 2.42% 0.10% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 74.37 34.23 169.67 136.16 88.09 41.64 25.62 103.88%
EPS 4.08 2.06 9.00 7.62 5.03 2.30 0.31 460.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.83 1.01 0.98 0.95 0.94 -5.04%
Adjusted Per Share Value based on latest NOSH - 386,293
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 62.42 28.58 117.04 85.46 54.14 25.36 15.64 152.24%
EPS 3.42 1.72 5.79 4.78 3.09 1.40 0.05 1585.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7302 0.7095 0.5725 0.6339 0.6023 0.5786 0.5737 17.49%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.93 1.24 1.77 1.27 1.11 1.01 0.835 -
P/RPS 1.25 3.62 1.04 0.93 1.26 2.43 3.26 -47.31%
P/EPS 22.85 60.12 21.09 16.67 22.07 43.96 927.78 -91.59%
EY 4.38 1.66 4.74 6.00 4.53 2.27 0.11 1073.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.46 2.13 1.26 1.13 1.06 0.89 13.10%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 24/05/18 27/02/18 23/11/17 28/08/17 22/05/17 27/02/17 -
Price 0.93 1.20 1.70 1.65 1.27 1.19 0.915 -
P/RPS 1.25 3.51 1.00 1.21 1.44 2.86 3.57 -50.41%
P/EPS 22.85 58.18 20.26 21.65 25.25 51.79 1,016.67 -92.09%
EY 4.38 1.72 4.94 4.62 3.96 1.93 0.10 1151.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.41 2.05 1.63 1.30 1.25 0.97 6.77%

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