[MGB] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
18-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -18.59%
YoY- 68.32%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 971,828 666,495 410,354 177,759 610,549 467,219 312,341 112.68%
PBT 69,205 50,794 32,898 16,054 25,509 18,795 13,663 194.06%
Tax -18,118 -13,414 -8,252 -3,813 -11,635 -8,392 -6,679 94.15%
NP 51,087 37,380 24,646 12,241 13,874 10,403 6,984 275.45%
-
NP to SH 48,799 36,317 24,018 12,015 14,759 11,380 7,615 243.84%
-
Tax Rate 26.18% 26.41% 25.08% 23.75% 45.61% 44.65% 48.88% -
Total Cost 920,741 629,115 385,708 165,518 596,675 456,816 305,357 108.29%
-
Net Worth 556,153 538,403 532,487 520,654 508,821 502,904 502,904 6.92%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 2,958 2,958 2,958 1,479 5,384 5,384 5,384 -32.84%
Div Payout % 6.06% 8.15% 12.32% 12.31% 36.48% 47.31% 70.70% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 556,153 538,403 532,487 520,654 508,821 502,904 502,904 6.92%
NOSH 591,652 591,652 591,652 591,652 591,652 591,652 591,652 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 5.26% 5.61% 6.01% 6.89% 2.27% 2.23% 2.24% -
ROE 8.77% 6.75% 4.51% 2.31% 2.90% 2.26% 1.51% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 164.26 112.65 69.36 30.04 103.19 78.97 52.79 112.69%
EPS 8.25 6.14 4.06 2.03 2.49 1.92 1.29 243.37%
DPS 0.50 0.50 0.50 0.25 0.91 0.91 0.91 -32.84%
NAPS 0.94 0.91 0.90 0.88 0.86 0.85 0.85 6.92%
Adjusted Per Share Value based on latest NOSH - 591,652
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 164.26 112.65 69.36 30.04 103.19 78.97 52.79 112.69%
EPS 8.25 6.14 4.06 2.03 2.49 1.92 1.29 243.37%
DPS 0.50 0.50 0.50 0.25 0.91 0.91 0.91 -32.84%
NAPS 0.94 0.91 0.90 0.88 0.86 0.85 0.85 6.92%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.67 0.695 0.69 0.685 0.52 0.475 0.585 -
P/RPS 0.41 0.62 0.99 2.28 0.50 0.60 1.11 -48.42%
P/EPS 8.12 11.32 17.00 33.73 20.85 24.70 45.45 -68.17%
EY 12.31 8.83 5.88 2.96 4.80 4.05 2.20 214.19%
DY 0.75 0.72 0.72 0.36 1.75 1.92 1.56 -38.54%
P/NAPS 0.71 0.76 0.77 0.78 0.60 0.56 0.69 1.91%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 19/02/24 20/11/23 18/08/23 18/05/23 17/02/23 17/11/22 18/08/22 -
Price 0.875 0.67 0.745 0.725 0.52 0.52 0.55 -
P/RPS 0.53 0.59 1.07 2.41 0.50 0.66 1.04 -36.12%
P/EPS 10.61 10.92 18.35 35.70 20.85 27.04 42.73 -60.39%
EY 9.43 9.16 5.45 2.80 4.80 3.70 2.34 152.59%
DY 0.57 0.75 0.67 0.34 1.75 1.75 1.65 -50.67%
P/NAPS 0.93 0.74 0.83 0.82 0.60 0.61 0.65 26.89%

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