[MGB] QoQ Quarter Result on 31-Dec-2023 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
19-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 1.49%
YoY- 269.4%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 289,248 267,995 217,883 305,333 256,141 232,595 177,759 38.22%
PBT 22,238 21,991 20,589 18,411 17,896 16,844 16,054 24.18%
Tax -5,690 -6,219 -5,476 -4,704 -5,162 -4,439 -3,813 30.49%
NP 16,548 15,772 15,113 13,707 12,734 12,405 12,241 22.19%
-
NP to SH 16,284 15,189 14,202 12,482 12,299 12,003 12,015 22.40%
-
Tax Rate 25.59% 28.28% 26.60% 25.55% 28.84% 26.35% 23.75% -
Total Cost 272,700 252,223 202,770 291,626 243,407 220,190 165,518 39.36%
-
Net Worth 591,652 579,819 562,069 556,153 538,403 532,487 520,654 8.87%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - 4,792 4,792 - - 1,479 1,479 -
Div Payout % - 31.55% 33.74% - - 12.32% 12.31% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 591,652 579,819 562,069 556,153 538,403 532,487 520,654 8.87%
NOSH 591,652 591,652 591,652 591,652 591,652 591,652 591,652 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 5.72% 5.89% 6.94% 4.49% 4.97% 5.33% 6.89% -
ROE 2.75% 2.62% 2.53% 2.24% 2.28% 2.25% 2.31% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 48.89 45.30 36.83 51.61 43.29 39.31 30.04 38.23%
EPS 2.75 2.57 2.40 2.11 2.08 2.03 2.03 22.36%
DPS 0.00 0.81 0.81 0.00 0.00 0.25 0.25 -
NAPS 1.00 0.98 0.95 0.94 0.91 0.90 0.88 8.87%
Adjusted Per Share Value based on latest NOSH - 591,652
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 48.89 45.30 36.83 51.61 43.29 39.31 30.04 38.23%
EPS 2.75 2.57 2.40 2.11 2.08 2.03 2.03 22.36%
DPS 0.00 0.81 0.81 0.00 0.00 0.25 0.25 -
NAPS 1.00 0.98 0.95 0.94 0.91 0.90 0.88 8.87%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.805 0.785 0.80 0.67 0.695 0.69 0.685 -
P/RPS 1.65 1.73 2.17 1.30 1.61 1.76 2.28 -19.34%
P/EPS 29.25 30.58 33.33 31.76 33.43 34.01 33.73 -9.03%
EY 3.42 3.27 3.00 3.15 2.99 2.94 2.96 10.08%
DY 0.00 1.03 1.01 0.00 0.00 0.36 0.36 -
P/NAPS 0.81 0.80 0.84 0.71 0.76 0.77 0.78 2.54%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 20/11/24 19/08/24 16/05/24 19/02/24 20/11/23 18/08/23 18/05/23 -
Price 0.765 0.85 0.84 0.875 0.67 0.745 0.725 -
P/RPS 1.56 1.88 2.28 1.70 1.55 1.90 2.41 -25.11%
P/EPS 27.80 33.11 34.99 41.48 32.23 36.72 35.70 -15.31%
EY 3.60 3.02 2.86 2.41 3.10 2.72 2.80 18.18%
DY 0.00 0.95 0.96 0.00 0.00 0.34 0.34 -
P/NAPS 0.77 0.87 0.88 0.93 0.74 0.83 0.82 -4.09%

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