[MGB] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 12.36%
YoY- -7.4%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 569,957 401,919 203,602 751,271 573,821 369,328 169,070 124.66%
PBT 15,478 11,906 5,292 45,977 40,855 28,447 14,585 4.03%
Tax -6,882 -6,014 -3,214 -15,716 -12,637 -8,255 -4,399 34.72%
NP 8,596 5,892 2,078 30,261 28,218 20,192 10,186 -10.68%
-
NP to SH 10,116 7,108 3,106 31,715 28,227 20,210 10,187 -0.46%
-
Tax Rate 44.46% 50.51% 60.73% 34.18% 30.93% 29.02% 30.16% -
Total Cost 561,361 396,027 201,524 721,010 545,603 349,136 158,884 131.79%
-
Net Worth 452,580 452,358 447,204 442,200 437,187 432,047 419,806 5.13%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 452,580 452,358 447,204 442,200 437,187 432,047 419,806 5.13%
NOSH 497,522 497,167 496,913 496,886 496,804 496,804 495,449 0.27%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.51% 1.47% 1.02% 4.03% 4.92% 5.47% 6.02% -
ROE 2.24% 1.57% 0.69% 7.17% 6.46% 4.68% 2.43% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 114.60 80.85 40.97 151.21 115.50 74.37 34.23 123.63%
EPS 2.03 1.43 0.63 6.39 5.69 4.08 2.06 -0.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.90 0.89 0.88 0.87 0.85 4.64%
Adjusted Per Share Value based on latest NOSH - 496,886
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 96.33 67.93 34.41 126.98 96.99 62.42 28.58 124.63%
EPS 1.71 1.20 0.52 5.36 4.77 3.42 1.72 -0.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7649 0.7646 0.7559 0.7474 0.7389 0.7302 0.7095 5.13%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.65 0.705 0.75 0.70 0.865 0.93 1.24 -
P/RPS 0.57 0.87 1.83 0.46 0.75 1.25 3.62 -70.80%
P/EPS 31.96 49.30 119.98 10.97 15.22 22.85 60.12 -34.35%
EY 3.13 2.03 0.83 9.12 6.57 4.38 1.66 52.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.83 0.79 0.98 1.07 1.46 -38.13%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 23/08/19 27/05/19 22/02/19 22/11/18 23/08/18 24/05/18 -
Price 0.68 0.69 0.74 0.71 0.83 0.93 1.20 -
P/RPS 0.59 0.85 1.81 0.47 0.72 1.25 3.51 -69.50%
P/EPS 33.43 48.26 118.38 11.12 14.61 22.85 58.18 -30.86%
EY 2.99 2.07 0.84 8.99 6.85 4.38 1.72 44.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.76 0.82 0.80 0.94 1.07 1.41 -34.32%

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