[MGB] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 71.07%
YoY- 23.03%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 177,450 204,493 200,258 169,070 186,894 185,255 170,285 2.77%
PBT 5,122 12,408 13,862 14,585 13,742 11,244 13,570 -47.67%
Tax -3,079 -4,382 -3,856 -4,399 -7,628 -1,194 -3,555 -9.11%
NP 2,043 8,026 10,006 10,186 6,114 10,050 10,015 -65.24%
-
NP to SH 3,488 8,017 10,023 10,187 5,955 10,005 10,011 -50.39%
-
Tax Rate 60.11% 35.32% 27.82% 30.16% 55.51% 10.62% 26.20% -
Total Cost 175,407 196,467 190,252 158,884 180,780 175,205 160,270 6.18%
-
Net Worth 442,200 437,187 432,047 419,806 338,749 390,156 359,369 14.78%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 442,200 437,187 432,047 419,806 338,749 390,156 359,369 14.78%
NOSH 496,886 496,804 496,804 495,449 491,845 386,293 366,703 22.38%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.15% 3.92% 5.00% 6.02% 3.27% 5.42% 5.88% -
ROE 0.79% 1.83% 2.32% 2.43% 1.76% 2.56% 2.79% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 35.71 41.16 40.33 34.23 45.79 47.96 46.44 -16.02%
EPS 0.70 1.61 2.02 2.06 1.46 2.59 2.73 -59.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.88 0.87 0.85 0.83 1.01 0.98 -6.20%
Adjusted Per Share Value based on latest NOSH - 495,449
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 29.99 34.56 33.85 28.58 31.59 31.31 28.78 2.77%
EPS 0.59 1.36 1.69 1.72 1.01 1.69 1.69 -50.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7474 0.7389 0.7302 0.7095 0.5725 0.6594 0.6074 14.78%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.70 0.865 0.93 1.24 1.77 1.27 1.11 -
P/RPS 1.96 2.10 2.31 3.62 3.87 2.65 2.39 -12.35%
P/EPS 99.71 53.60 46.08 60.12 121.31 49.03 40.66 81.55%
EY 1.00 1.87 2.17 1.66 0.82 2.04 2.46 -45.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.98 1.07 1.46 2.13 1.26 1.13 -21.17%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 22/11/18 23/08/18 24/05/18 27/02/18 23/11/17 28/08/17 -
Price 0.71 0.83 0.93 1.20 1.70 1.65 1.27 -
P/RPS 1.99 2.02 2.31 3.51 3.71 3.44 2.73 -18.95%
P/EPS 101.14 51.43 46.08 58.18 116.51 63.71 46.52 67.58%
EY 0.99 1.94 2.17 1.72 0.86 1.57 2.15 -40.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.94 1.07 1.41 2.05 1.63 1.30 -27.58%

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