[MGB] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 32.65%
YoY- -57.69%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 381,700 216,481 152,001 754,335 569,957 401,919 203,602 51.86%
PBT 14,346 6,547 4,940 20,884 15,478 11,906 5,292 94.06%
Tax -6,543 -4,387 -2,836 -8,463 -6,882 -6,014 -3,214 60.41%
NP 7,803 2,160 2,104 12,421 8,596 5,892 2,078 141.00%
-
NP to SH 8,323 2,768 2,391 13,419 10,116 7,108 3,106 92.57%
-
Tax Rate 45.61% 67.01% 57.41% 40.52% 44.46% 50.51% 60.73% -
Total Cost 373,897 214,321 149,897 741,914 561,361 396,027 201,524 50.82%
-
Net Worth 466,536 461,520 461,520 455,722 452,580 452,358 447,204 2.85%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 466,536 461,520 461,520 455,722 452,580 452,358 447,204 2.85%
NOSH 501,652 501,652 501,652 501,652 497,522 497,167 496,913 0.63%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.04% 1.00% 1.38% 1.65% 1.51% 1.47% 1.02% -
ROE 1.78% 0.60% 0.52% 2.94% 2.24% 1.57% 0.69% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 76.09 43.15 30.30 150.63 114.60 80.85 40.97 50.92%
EPS 1.66 0.55 0.48 2.69 2.03 1.43 0.63 90.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 0.92 0.91 0.91 0.91 0.90 2.20%
Adjusted Per Share Value based on latest NOSH - 501,652
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 64.51 36.59 25.69 127.50 96.33 67.93 34.41 51.86%
EPS 1.41 0.47 0.40 2.27 1.71 1.20 0.52 94.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7885 0.7801 0.7801 0.7703 0.7649 0.7646 0.7559 2.84%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.79 0.475 0.565 0.65 0.65 0.705 0.75 -
P/RPS 1.04 1.10 1.86 0.43 0.57 0.87 1.83 -31.31%
P/EPS 47.62 86.09 118.54 24.26 31.96 49.30 119.98 -45.90%
EY 2.10 1.16 0.84 4.12 3.13 2.03 0.83 85.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.52 0.61 0.71 0.71 0.77 0.83 1.59%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 25/08/20 26/06/20 21/02/20 21/11/19 23/08/19 27/05/19 -
Price 0.64 0.87 0.47 0.60 0.68 0.69 0.74 -
P/RPS 0.84 2.02 1.55 0.40 0.59 0.85 1.81 -39.97%
P/EPS 38.57 157.67 98.61 22.39 33.43 48.26 118.38 -52.55%
EY 2.59 0.63 1.01 4.47 2.99 2.07 0.84 111.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.95 0.51 0.66 0.75 0.76 0.82 -10.84%

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