[MTAG] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[MTAG] MTAG GROUP BERHAD
Announcement Date
19-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 30.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MTAG's Result
MTAG's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 180,425 172,315 166,129 190,384 148,802 102,991 53,912 122.92%
PBT 45,746 45,614 40,300 45,670 34,514 21,033 11,944 143.80%
Tax -11,368 -11,128 -10,111 -11,261 -8,233 -5,292 -2,702 159.48%
NP 34,378 34,486 30,189 34,409 26,281 15,741 9,242 139.11%
-
NP to SH 34,378 34,486 30,189 34,409 26,281 15,741 9,242 139.11%
-
Tax Rate 24.85% 24.40% 25.09% 24.66% 23.85% 25.16% 22.62% -
Total Cost 146,047 137,829 135,940 155,975 122,521 87,250 44,670 119.49%
-
Net Worth 190,852 190,852 177,220 190,852 197,669 177,220 122,691 34.07%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 40,897 34,080 34,080 20,448 13,632 6,816 - -
Div Payout % 118.96% 98.83% 112.89% 59.43% 51.87% 43.30% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 190,852 190,852 177,220 190,852 197,669 177,220 122,691 34.07%
NOSH 681,617 681,617 681,617 681,617 681,617 681,617 681,617 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 19.05% 20.01% 18.17% 18.07% 17.66% 15.28% 17.14% -
ROE 18.01% 18.07% 17.03% 18.03% 13.30% 8.88% 7.53% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 26.47 25.28 24.37 27.93 21.83 15.11 7.91 122.90%
EPS 5.04 5.06 4.43 5.05 3.86 2.31 1.36 138.52%
DPS 6.00 5.00 5.00 3.00 2.00 1.00 0.00 -
NAPS 0.28 0.28 0.26 0.28 0.29 0.26 0.18 34.07%
Adjusted Per Share Value based on latest NOSH - 681,617
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 26.47 25.28 24.37 27.93 21.83 15.11 7.91 122.90%
EPS 5.04 5.06 4.43 5.05 3.86 2.31 1.36 138.52%
DPS 6.00 5.00 5.00 3.00 2.00 1.00 0.00 -
NAPS 0.28 0.28 0.26 0.28 0.29 0.26 0.18 34.07%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 12/04/19 -
Price 0.74 0.68 0.51 0.275 0.53 0.44 0.575 -
P/RPS 2.80 2.69 2.09 0.98 2.43 2.91 7.27 -46.91%
P/EPS 14.67 13.44 11.51 5.45 13.75 19.05 42.41 -50.56%
EY 6.82 7.44 8.68 18.36 7.27 5.25 2.36 102.23%
DY 8.11 7.35 9.80 10.91 3.77 2.27 0.00 -
P/NAPS 2.64 2.43 1.96 0.98 1.83 1.69 3.19 -11.80%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 23/11/20 25/08/20 19/06/20 - - - -
Price 0.83 0.77 0.705 0.49 0.00 0.00 0.00 -
P/RPS 3.14 3.05 2.89 1.75 0.00 0.00 0.00 -
P/EPS 16.46 15.22 15.92 9.71 0.00 0.00 0.00 -
EY 6.08 6.57 6.28 10.30 0.00 0.00 0.00 -
DY 7.23 6.49 7.09 6.12 0.00 0.00 0.00 -
P/NAPS 2.96 2.75 2.71 1.75 0.00 0.00 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