[MGB] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
18-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 255.58%
YoY- 68.32%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 305,333 256,141 232,595 177,759 143,330 154,878 133,750 73.11%
PBT 18,411 17,896 16,844 16,054 6,714 5,132 2,430 284.33%
Tax -4,704 -5,162 -4,439 -3,813 -3,243 -1,713 -2,262 62.70%
NP 13,707 12,734 12,405 12,241 3,471 3,419 168 1766.12%
-
NP to SH 12,482 12,299 12,003 12,015 3,379 3,765 477 776.18%
-
Tax Rate 25.55% 28.84% 26.35% 23.75% 48.30% 33.38% 93.09% -
Total Cost 291,626 243,407 220,190 165,518 139,859 151,459 133,582 68.04%
-
Net Worth 556,153 538,403 532,487 520,654 508,821 502,904 502,904 6.92%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - 1,479 1,479 - - 2,899 -
Div Payout % - - 12.32% 12.31% - - 607.78% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 556,153 538,403 532,487 520,654 508,821 502,904 502,904 6.92%
NOSH 591,652 591,652 591,652 591,652 591,652 591,652 591,652 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 4.49% 4.97% 5.33% 6.89% 2.42% 2.21% 0.13% -
ROE 2.24% 2.28% 2.25% 2.31% 0.66% 0.75% 0.09% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 51.61 43.29 39.31 30.04 24.23 26.18 22.61 73.10%
EPS 2.11 2.08 2.03 2.03 0.57 0.64 0.08 780.79%
DPS 0.00 0.00 0.25 0.25 0.00 0.00 0.49 -
NAPS 0.94 0.91 0.90 0.88 0.86 0.85 0.85 6.92%
Adjusted Per Share Value based on latest NOSH - 591,652
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 51.61 43.29 39.31 30.04 24.23 26.18 22.61 73.10%
EPS 2.11 2.08 2.03 2.03 0.57 0.64 0.08 780.79%
DPS 0.00 0.00 0.25 0.25 0.00 0.00 0.49 -
NAPS 0.94 0.91 0.90 0.88 0.86 0.85 0.85 6.92%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.67 0.695 0.69 0.685 0.52 0.475 0.585 -
P/RPS 1.30 1.61 1.76 2.28 2.15 1.81 2.59 -36.76%
P/EPS 31.76 33.43 34.01 33.73 91.05 74.64 725.61 -87.50%
EY 3.15 2.99 2.94 2.96 1.10 1.34 0.14 692.48%
DY 0.00 0.00 0.36 0.36 0.00 0.00 0.84 -
P/NAPS 0.71 0.76 0.77 0.78 0.60 0.56 0.69 1.91%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 19/02/24 20/11/23 18/08/23 18/05/23 17/02/23 17/11/22 18/08/22 -
Price 0.875 0.67 0.745 0.725 0.52 0.52 0.55 -
P/RPS 1.70 1.55 1.90 2.41 2.15 1.99 2.43 -21.14%
P/EPS 41.48 32.23 36.72 35.70 91.05 81.72 682.20 -84.45%
EY 2.41 3.10 2.72 2.80 1.10 1.22 0.15 533.51%
DY 0.00 0.00 0.34 0.34 0.00 0.00 0.89 -
P/NAPS 0.93 0.74 0.83 0.82 0.60 0.61 0.65 26.89%

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