[MGB] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 0.06%
YoY- 7.67%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 390,552 231,866 92,532 48,188 49,423 43,312 37,026 381.65%
PBT 26,214 12,788 2,155 7,761 7,293 7,791 7,078 139.56%
Tax -8,645 -5,090 -1,831 2,634 3,097 3,097 3,097 -
NP 17,569 7,698 324 10,395 10,390 10,888 10,175 43.97%
-
NP to SH 17,566 7,700 326 10,397 10,391 10,888 10,175 43.95%
-
Tax Rate 32.98% 39.80% 84.97% -33.94% -42.47% -39.75% -43.76% -
Total Cost 372,983 224,168 92,208 37,793 39,033 32,424 26,851 478.78%
-
Net Worth 359,369 342,339 333,762 37,683 31,718 31,396 30,492 418.66%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 359,369 342,339 333,762 37,683 31,718 31,396 30,492 418.66%
NOSH 366,703 366,586 355,066 89,722 90,625 89,702 89,685 155.91%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.50% 3.32% 0.35% 21.57% 21.02% 25.14% 27.48% -
ROE 4.89% 2.25% 0.10% 27.59% 32.76% 34.68% 33.37% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 106.50 64.34 26.06 53.71 54.54 48.28 41.28 88.21%
EPS 4.79 2.14 0.09 11.59 11.47 12.14 11.35 -43.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.95 0.94 0.42 0.35 0.35 0.34 102.66%
Adjusted Per Share Value based on latest NOSH - 89,722
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 66.01 39.19 15.64 8.14 8.35 7.32 6.26 381.55%
EPS 2.97 1.30 0.06 1.76 1.76 1.84 1.72 43.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6074 0.5786 0.5641 0.0637 0.0536 0.0531 0.0515 418.91%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.11 1.01 0.835 0.78 0.60 0.61 0.45 -
P/RPS 1.04 1.57 3.20 1.45 1.10 1.26 1.09 -3.08%
P/EPS 23.17 47.27 909.45 6.73 5.23 5.03 3.97 224.50%
EY 4.32 2.12 0.11 14.86 19.11 19.90 25.21 -69.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.06 0.89 1.86 1.71 1.74 1.32 -9.85%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 22/05/17 27/02/17 24/11/16 19/08/16 27/05/16 25/02/16 -
Price 1.27 1.19 0.915 0.80 0.62 0.60 0.48 -
P/RPS 1.19 1.85 3.51 1.49 1.14 1.24 1.16 1.71%
P/EPS 26.51 55.69 996.58 6.90 5.41 4.94 4.23 240.30%
EY 3.77 1.80 0.10 14.48 18.49 20.23 23.64 -70.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.25 0.97 1.90 1.77 1.71 1.41 -5.27%

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