[MGB] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
17-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -73.59%
YoY- -29.25%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 610,549 467,219 312,341 178,591 593,759 405,208 294,092 62.52%
PBT 25,509 18,795 13,663 11,233 40,035 24,819 20,478 15.72%
Tax -11,635 -8,392 -6,679 -4,417 -13,514 -8,642 -6,315 50.12%
NP 13,874 10,403 6,984 6,816 26,521 16,177 14,163 -1.36%
-
NP to SH 14,759 11,380 7,615 7,138 27,027 16,492 14,404 1.63%
-
Tax Rate 45.61% 44.65% 48.88% 39.32% 33.76% 34.82% 30.84% -
Total Cost 596,675 456,816 305,357 171,775 567,238 389,031 279,929 65.39%
-
Net Worth 508,821 502,904 502,904 502,904 493,701 486,603 486,603 3.01%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 5,384 5,384 5,384 2,484 - - - -
Div Payout % 36.48% 47.31% 70.70% 34.81% - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 508,821 502,904 502,904 502,904 493,701 486,603 486,603 3.01%
NOSH 591,652 591,652 591,652 591,652 591,652 501,652 501,652 11.59%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.27% 2.23% 2.24% 3.82% 4.47% 3.99% 4.82% -
ROE 2.90% 2.26% 1.51% 1.42% 5.47% 3.39% 2.96% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 103.19 78.97 52.79 30.19 101.02 80.77 58.62 45.63%
EPS 2.49 1.92 1.29 1.21 5.16 3.29 2.87 -9.01%
DPS 0.91 0.91 0.91 0.42 0.00 0.00 0.00 -
NAPS 0.86 0.85 0.85 0.85 0.84 0.97 0.97 -7.69%
Adjusted Per Share Value based on latest NOSH - 591,652
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 103.19 78.97 52.79 30.19 100.36 68.49 49.71 62.51%
EPS 2.49 1.92 1.29 1.21 4.57 2.79 2.43 1.63%
DPS 0.91 0.91 0.91 0.42 0.00 0.00 0.00 -
NAPS 0.86 0.85 0.85 0.85 0.8344 0.8224 0.8224 3.01%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.52 0.475 0.585 0.725 0.725 0.79 0.87 -
P/RPS 0.50 0.60 1.11 2.40 0.72 0.98 1.48 -51.39%
P/EPS 20.85 24.70 45.45 60.09 15.77 24.03 30.30 -22.00%
EY 4.80 4.05 2.20 1.66 6.34 4.16 3.30 28.28%
DY 1.75 1.92 1.56 0.58 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.69 0.85 0.86 0.81 0.90 -23.62%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 17/02/23 17/11/22 18/08/22 17/05/22 22/02/22 18/11/21 27/08/21 -
Price 0.52 0.52 0.55 0.63 0.725 0.77 0.83 -
P/RPS 0.50 0.66 1.04 2.09 0.72 0.95 1.42 -50.04%
P/EPS 20.85 27.04 42.73 52.22 15.77 23.42 28.91 -19.53%
EY 4.80 3.70 2.34 1.92 6.34 4.27 3.46 24.31%
DY 1.75 1.75 1.65 0.67 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.65 0.74 0.86 0.79 0.86 -21.28%

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