[MGB] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -26.91%
YoY- -60.2%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 568,897 702,734 754,335 747,407 783,862 785,803 751,271 -16.93%
PBT 15,525 20,532 20,884 20,600 29,436 36,684 45,977 -51.54%
Tax -6,836 -8,085 -8,463 -9,961 -13,475 -14,531 -15,716 -42.62%
NP 8,689 12,447 12,421 10,639 15,961 22,153 30,261 -56.50%
-
NP to SH 9,079 12,704 13,419 13,604 18,613 24,634 31,715 -56.59%
-
Tax Rate 44.03% 39.38% 40.52% 48.35% 45.78% 39.61% 34.18% -
Total Cost 560,208 690,287 741,914 736,768 767,901 763,650 721,010 -15.49%
-
Net Worth 461,520 461,520 455,722 452,580 452,358 447,204 442,200 2.89%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 461,520 461,520 455,722 452,580 452,358 447,204 442,200 2.89%
NOSH 501,652 501,652 501,652 497,522 497,167 496,913 496,886 0.63%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 1.53% 1.77% 1.65% 1.42% 2.04% 2.82% 4.03% -
ROE 1.97% 2.75% 2.94% 3.01% 4.11% 5.51% 7.17% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 113.40 140.08 150.63 150.28 157.69 158.14 151.21 -17.46%
EPS 1.81 2.53 2.68 2.74 3.74 4.96 6.38 -56.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.92 0.91 0.91 0.91 0.90 0.89 2.23%
Adjusted Per Share Value based on latest NOSH - 497,522
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 96.15 118.77 127.50 126.33 132.49 132.81 126.98 -16.93%
EPS 1.53 2.15 2.27 2.30 3.15 4.16 5.36 -56.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7801 0.7801 0.7703 0.7649 0.7646 0.7559 0.7474 2.89%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.475 0.565 0.65 0.65 0.705 0.75 0.70 -
P/RPS 0.42 0.40 0.43 0.43 0.45 0.47 0.46 -5.88%
P/EPS 26.25 22.31 24.26 23.76 18.83 15.13 10.97 78.99%
EY 3.81 4.48 4.12 4.21 5.31 6.61 9.12 -44.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.71 0.71 0.77 0.83 0.79 -24.35%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 26/06/20 21/02/20 21/11/19 23/08/19 27/05/19 22/02/19 -
Price 0.87 0.47 0.60 0.68 0.69 0.74 0.71 -
P/RPS 0.77 0.34 0.40 0.45 0.44 0.47 0.47 39.01%
P/EPS 48.07 18.56 22.39 24.86 18.43 14.93 11.12 165.60%
EY 2.08 5.39 4.47 4.02 5.43 6.70 8.99 -62.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.51 0.66 0.75 0.76 0.82 0.80 12.15%

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