[MGB] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
17-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -10.25%
YoY- -67.93%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 256,141 232,595 177,759 143,330 154,878 133,750 178,591 27.15%
PBT 17,896 16,844 16,054 6,714 5,132 2,430 11,233 36.36%
Tax -5,162 -4,439 -3,813 -3,243 -1,713 -2,262 -4,417 10.93%
NP 12,734 12,405 12,241 3,471 3,419 168 6,816 51.63%
-
NP to SH 12,299 12,003 12,015 3,379 3,765 477 7,138 43.67%
-
Tax Rate 28.84% 26.35% 23.75% 48.30% 33.38% 93.09% 39.32% -
Total Cost 243,407 220,190 165,518 139,859 151,459 133,582 171,775 26.13%
-
Net Worth 538,403 532,487 520,654 508,821 502,904 502,904 502,904 4.64%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 1,479 1,479 - - 2,899 2,484 -
Div Payout % - 12.32% 12.31% - - 607.78% 34.81% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 538,403 532,487 520,654 508,821 502,904 502,904 502,904 4.64%
NOSH 591,652 591,652 591,652 591,652 591,652 591,652 591,652 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.97% 5.33% 6.89% 2.42% 2.21% 0.13% 3.82% -
ROE 2.28% 2.25% 2.31% 0.66% 0.75% 0.09% 1.42% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 43.29 39.31 30.04 24.23 26.18 22.61 30.19 27.13%
EPS 2.08 2.03 2.03 0.57 0.64 0.08 1.21 43.45%
DPS 0.00 0.25 0.25 0.00 0.00 0.49 0.42 -
NAPS 0.91 0.90 0.88 0.86 0.85 0.85 0.85 4.64%
Adjusted Per Share Value based on latest NOSH - 591,652
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 43.29 39.31 30.04 24.23 26.18 22.61 30.19 27.13%
EPS 2.08 2.03 2.03 0.57 0.64 0.08 1.21 43.45%
DPS 0.00 0.25 0.25 0.00 0.00 0.49 0.42 -
NAPS 0.91 0.90 0.88 0.86 0.85 0.85 0.85 4.64%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.695 0.69 0.685 0.52 0.475 0.585 0.725 -
P/RPS 1.61 1.76 2.28 2.15 1.81 2.59 2.40 -23.34%
P/EPS 33.43 34.01 33.73 91.05 74.64 725.61 60.09 -32.33%
EY 2.99 2.94 2.96 1.10 1.34 0.14 1.66 47.98%
DY 0.00 0.36 0.36 0.00 0.00 0.84 0.58 -
P/NAPS 0.76 0.77 0.78 0.60 0.56 0.69 0.85 -7.18%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 20/11/23 18/08/23 18/05/23 17/02/23 17/11/22 18/08/22 17/05/22 -
Price 0.67 0.745 0.725 0.52 0.52 0.55 0.63 -
P/RPS 1.55 1.90 2.41 2.15 1.99 2.43 2.09 -18.05%
P/EPS 32.23 36.72 35.70 91.05 81.72 682.20 52.22 -27.48%
EY 3.10 2.72 2.80 1.10 1.22 0.15 1.92 37.58%
DY 0.00 0.34 0.34 0.00 0.00 0.89 0.67 -
P/NAPS 0.74 0.83 0.82 0.60 0.61 0.65 0.74 0.00%

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