[MGB] QoQ Cumulative 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- 39.67%
YoY- -0.24%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 401,919 203,602 751,271 573,821 369,328 169,070 692,495 -30.48%
PBT 11,906 5,292 45,977 40,855 28,447 14,585 50,095 -61.73%
Tax -6,014 -3,214 -15,716 -12,637 -8,255 -4,399 -15,636 -47.20%
NP 5,892 2,078 30,261 28,218 20,192 10,186 34,459 -69.29%
-
NP to SH 7,108 3,106 31,715 28,227 20,210 10,187 34,251 -65.04%
-
Tax Rate 50.51% 60.73% 34.18% 30.93% 29.02% 30.16% 31.21% -
Total Cost 396,027 201,524 721,010 545,603 349,136 158,884 658,036 -28.78%
-
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 1.57% 0.69% 7.17% 6.46% 4.68% 2.43% 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 80.85 40.97 151.21 115.50 74.37 34.23 169.67 -39.07%
EPS 1.43 0.63 6.39 5.69 4.08 2.06 9.00 -70.76%
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 67.93 34.41 126.98 96.99 62.42 28.58 117.04 -30.48%
EPS 1.20 0.52 5.36 4.77 3.42 1.72 5.79 -65.07%
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 0.87 1.83 0.46 0.75 1.25 3.62 1.04 -11.24%
P/EPS 49.30 119.98 10.97 15.22 22.85 60.12 21.09 76.40%
EY 2.03 0.83 9.12 6.57 4.38 1.66 4.74 -43.27%
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 0.85 1.81 0.47 0.72 1.25 3.51 1.00 -10.29%
P/EPS 48.26 118.38 11.12 14.61 22.85 58.18 20.26 78.64%
EY 2.07 0.84 8.99 6.85 4.38 1.72 4.94 -44.09%
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