[MGB] QoQ 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- -56.49%
YoY- -41.43%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 168,038 198,317 203,602 177,450 204,493 200,258 169,070 -0.40%
PBT 3,572 6,614 5,292 5,122 12,408 13,862 14,585 -60.82%
Tax -868 -2,800 -3,214 -3,079 -4,382 -3,856 -4,399 -66.07%
NP 2,704 3,814 2,078 2,043 8,026 10,006 10,186 -58.66%
-
NP to SH 3,008 4,002 3,106 3,488 8,017 10,023 10,187 -55.62%
-
Tax Rate 24.30% 42.33% 60.73% 60.11% 35.32% 27.82% 30.16% -
Total Cost 165,334 194,503 201,524 175,407 196,467 190,252 158,884 2.68%
-
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 1.61% 1.92% 1.02% 1.15% 3.92% 5.00% 6.02% -
ROE 0.66% 0.88% 0.69% 0.79% 1.83% 2.32% 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 33.79 39.90 40.97 35.71 41.16 40.33 34.23 -0.85%
EPS 0.60 0.81 0.63 0.70 1.61 2.02 2.06 -56.02%
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 28.40 33.52 34.41 29.99 34.56 33.85 28.58 -0.41%
EPS 0.51 0.68 0.52 0.59 1.36 1.69 1.72 -55.50%
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 1.92 1.77 1.83 1.96 2.10 2.31 3.62 -34.45%
P/EPS 107.47 87.57 119.98 99.71 53.60 46.08 60.12 47.23%
EY 0.93 1.14 0.83 1.00 1.87 2.17 1.66 -32.01%
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 2.01 1.73 1.81 1.99 2.02 2.31 3.51 -31.01%
P/EPS 112.43 85.71 118.38 101.14 51.43 46.08 58.18 55.08%
EY 0.89 1.17 0.84 0.99 1.94 2.17 1.72 -35.52%
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