[MGB] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -40.48%
YoY- 323.62%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 204,493 200,258 169,070 186,894 185,255 170,285 150,061 22.89%
PBT 12,408 13,862 14,585 13,742 11,244 13,570 11,539 4.95%
Tax -4,382 -3,856 -4,399 -7,628 -1,194 -3,555 -3,259 21.79%
NP 8,026 10,006 10,186 6,114 10,050 10,015 8,280 -2.05%
-
NP to SH 8,017 10,023 10,187 5,955 10,005 10,011 8,280 -2.12%
-
Tax Rate 35.32% 27.82% 30.16% 55.51% 10.62% 26.20% 28.24% -
Total Cost 196,467 190,252 158,884 180,780 175,205 160,270 141,781 24.26%
-
Net Worth 437,187 432,047 419,806 338,749 390,156 359,369 342,339 17.69%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 437,187 432,047 419,806 338,749 390,156 359,369 342,339 17.69%
NOSH 496,804 496,804 495,449 491,845 386,293 366,703 366,586 22.44%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.92% 5.00% 6.02% 3.27% 5.42% 5.88% 5.52% -
ROE 1.83% 2.32% 2.43% 1.76% 2.56% 2.79% 2.42% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 41.16 40.33 34.23 45.79 47.96 46.44 41.64 -0.76%
EPS 1.61 2.02 2.06 1.46 2.59 2.73 2.30 -21.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.85 0.83 1.01 0.98 0.95 -4.97%
Adjusted Per Share Value based on latest NOSH - 491,845
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 34.56 33.85 28.58 31.59 31.31 28.78 25.36 22.89%
EPS 1.36 1.69 1.72 1.01 1.69 1.69 1.40 -1.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7389 0.7302 0.7095 0.5725 0.6594 0.6074 0.5786 17.69%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.865 0.93 1.24 1.77 1.27 1.11 1.01 -
P/RPS 2.10 2.31 3.62 3.87 2.65 2.39 2.43 -9.26%
P/EPS 53.60 46.08 60.12 121.31 49.03 40.66 43.96 14.11%
EY 1.87 2.17 1.66 0.82 2.04 2.46 2.27 -12.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.07 1.46 2.13 1.26 1.13 1.06 -5.09%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 23/08/18 24/05/18 27/02/18 23/11/17 28/08/17 22/05/17 -
Price 0.83 0.93 1.20 1.70 1.65 1.27 1.19 -
P/RPS 2.02 2.31 3.51 3.71 3.44 2.73 2.86 -20.67%
P/EPS 51.43 46.08 58.18 116.51 63.71 46.52 51.79 -0.46%
EY 1.94 2.17 1.72 0.86 1.57 2.15 1.93 0.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.07 1.41 2.05 1.63 1.30 1.25 -17.29%

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