[MGB] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -24.44%
YoY- -48.54%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 702,734 754,335 747,407 783,862 785,803 751,271 760,715 -5.14%
PBT 20,532 20,884 20,600 29,436 36,684 45,977 54,597 -47.86%
Tax -8,085 -8,463 -9,961 -13,475 -14,531 -15,716 -20,265 -45.77%
NP 12,447 12,421 10,639 15,961 22,153 30,261 34,332 -49.12%
-
NP to SH 12,704 13,419 13,604 18,613 24,634 31,715 34,182 -48.27%
-
Tax Rate 39.38% 40.52% 48.35% 45.78% 39.61% 34.18% 37.12% -
Total Cost 690,287 741,914 736,768 767,901 763,650 721,010 726,383 -3.33%
-
Net Worth 461,520 455,722 452,580 452,358 447,204 442,200 437,187 3.67%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 461,520 455,722 452,580 452,358 447,204 442,200 437,187 3.67%
NOSH 501,652 501,652 497,522 497,167 496,913 496,886 496,804 0.64%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 1.77% 1.65% 1.42% 2.04% 2.82% 4.03% 4.51% -
ROE 2.75% 2.94% 3.01% 4.11% 5.51% 7.17% 7.82% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 140.08 150.63 150.28 157.69 158.14 151.21 153.12 -5.75%
EPS 2.53 2.68 2.74 3.74 4.96 6.38 6.88 -48.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.91 0.91 0.90 0.89 0.88 3.00%
Adjusted Per Share Value based on latest NOSH - 497,167
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 118.77 127.50 126.33 132.49 132.81 126.98 128.57 -5.14%
EPS 2.15 2.27 2.30 3.15 4.16 5.36 5.78 -48.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7801 0.7703 0.7649 0.7646 0.7559 0.7474 0.7389 3.68%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.565 0.65 0.65 0.705 0.75 0.70 0.865 -
P/RPS 0.40 0.43 0.43 0.45 0.47 0.46 0.56 -20.07%
P/EPS 22.31 24.26 23.76 18.83 15.13 10.97 12.57 46.54%
EY 4.48 4.12 4.21 5.31 6.61 9.12 7.95 -31.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.71 0.71 0.77 0.83 0.79 0.98 -27.07%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 26/06/20 21/02/20 21/11/19 23/08/19 27/05/19 22/02/19 22/11/18 -
Price 0.47 0.60 0.68 0.69 0.74 0.71 0.83 -
P/RPS 0.34 0.40 0.45 0.44 0.47 0.47 0.54 -26.51%
P/EPS 18.56 22.39 24.86 18.43 14.93 11.12 12.06 33.26%
EY 5.39 4.47 4.02 5.43 6.70 8.99 8.29 -24.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.66 0.75 0.76 0.82 0.80 0.94 -33.45%

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