[MGB] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
20-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 55.4%
YoY- 25.77%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 775,126 485,878 217,883 971,828 666,495 410,354 177,759 166.19%
PBT 64,818 42,580 20,589 69,205 50,794 32,898 16,054 152.91%
Tax -17,385 -11,695 -5,476 -18,118 -13,414 -8,252 -3,813 174.20%
NP 47,433 30,885 15,113 51,087 37,380 24,646 12,241 146.09%
-
NP to SH 45,675 29,391 14,202 48,799 36,317 24,018 12,015 142.98%
-
Tax Rate 26.82% 27.47% 26.60% 26.18% 26.41% 25.08% 23.75% -
Total Cost 727,693 454,993 202,770 920,741 629,115 385,708 165,518 167.64%
-
Net Worth 591,652 579,819 562,069 556,153 538,403 532,487 520,654 8.87%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 9,643 9,643 4,792 2,958 2,958 2,958 1,479 247.81%
Div Payout % 21.11% 32.81% 33.74% 6.06% 8.15% 12.32% 12.31% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 591,652 579,819 562,069 556,153 538,403 532,487 520,654 8.87%
NOSH 591,652 591,652 591,652 591,652 591,652 591,652 591,652 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 6.12% 6.36% 6.94% 5.26% 5.61% 6.01% 6.89% -
ROE 7.72% 5.07% 2.53% 8.77% 6.75% 4.51% 2.31% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 131.01 82.12 36.83 164.26 112.65 69.36 30.04 166.21%
EPS 7.72 4.97 2.40 8.25 6.14 4.06 2.03 143.04%
DPS 1.63 1.63 0.81 0.50 0.50 0.50 0.25 247.81%
NAPS 1.00 0.98 0.95 0.94 0.91 0.90 0.88 8.87%
Adjusted Per Share Value based on latest NOSH - 591,652
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 131.01 82.12 36.83 164.26 112.65 69.36 30.04 166.21%
EPS 7.72 4.97 2.40 8.25 6.14 4.06 2.03 143.04%
DPS 1.63 1.63 0.81 0.50 0.50 0.50 0.25 247.81%
NAPS 1.00 0.98 0.95 0.94 0.91 0.90 0.88 8.87%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.805 0.785 0.80 0.67 0.695 0.69 0.685 -
P/RPS 0.61 0.96 2.17 0.41 0.62 0.99 2.28 -58.37%
P/EPS 10.43 15.80 33.33 8.12 11.32 17.00 33.73 -54.17%
EY 9.59 6.33 3.00 12.31 8.83 5.88 2.96 118.48%
DY 2.02 2.08 1.01 0.75 0.72 0.72 0.36 214.77%
P/NAPS 0.81 0.80 0.84 0.71 0.76 0.77 0.78 2.54%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 20/11/24 19/08/24 16/05/24 19/02/24 20/11/23 18/08/23 18/05/23 -
Price 0.765 0.85 0.84 0.875 0.67 0.745 0.725 -
P/RPS 0.58 1.04 2.28 0.53 0.59 1.07 2.41 -61.20%
P/EPS 9.91 17.11 34.99 10.61 10.92 18.35 35.70 -57.34%
EY 10.09 5.84 2.86 9.43 9.16 5.45 2.80 134.49%
DY 2.13 1.92 0.96 0.57 0.75 0.67 0.34 238.70%
P/NAPS 0.77 0.87 0.88 0.93 0.74 0.83 0.82 -4.09%

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