[MGB] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 28.05%
YoY- -14.54%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 640,885 578,861 563,274 566,078 568,897 702,734 754,335 -10.30%
PBT 36,626 31,433 22,695 19,752 15,525 20,532 20,884 45.47%
Tax -11,038 -9,826 -9,110 -8,124 -6,836 -8,085 -8,463 19.39%
NP 25,588 21,607 13,585 11,628 8,689 12,447 12,421 61.97%
-
NP to SH 25,587 21,649 13,951 11,626 9,079 12,704 13,419 53.82%
-
Tax Rate 30.14% 31.26% 40.14% 41.13% 44.03% 39.38% 40.52% -
Total Cost 615,297 557,254 549,689 554,450 560,208 690,287 741,914 -11.73%
-
Net Worth 486,603 481,586 471,553 466,536 461,520 461,520 455,722 4.47%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 486,603 481,586 471,553 466,536 461,520 461,520 455,722 4.47%
NOSH 501,652 501,652 501,652 501,652 501,652 501,652 501,652 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 3.99% 3.73% 2.41% 2.05% 1.53% 1.77% 1.65% -
ROE 5.26% 4.50% 2.96% 2.49% 1.97% 2.75% 2.94% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 127.75 115.39 112.28 112.84 113.40 140.08 150.63 -10.41%
EPS 5.10 4.32 2.78 2.32 1.81 2.53 2.68 53.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.96 0.94 0.93 0.92 0.92 0.91 4.35%
Adjusted Per Share Value based on latest NOSH - 501,652
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 108.32 97.84 95.20 95.68 96.15 118.77 127.50 -10.30%
EPS 4.32 3.66 2.36 1.97 1.53 2.15 2.27 53.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8224 0.814 0.797 0.7885 0.7801 0.7801 0.7703 4.46%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.87 0.995 0.60 0.79 0.475 0.565 0.65 -
P/RPS 0.68 0.86 0.53 0.70 0.42 0.40 0.43 35.77%
P/EPS 17.06 23.06 21.57 34.09 26.25 22.31 24.26 -20.93%
EY 5.86 4.34 4.64 2.93 3.81 4.48 4.12 26.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.04 0.64 0.85 0.52 0.61 0.71 17.14%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 18/05/21 23/02/21 24/11/20 25/08/20 26/06/20 21/02/20 -
Price 0.83 0.965 0.89 0.64 0.87 0.47 0.60 -
P/RPS 0.65 0.84 0.79 0.57 0.77 0.34 0.40 38.26%
P/EPS 16.27 22.36 32.00 27.62 48.07 18.56 22.39 -19.18%
EY 6.15 4.47 3.12 3.62 2.08 5.39 4.47 23.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.01 0.95 0.69 0.95 0.51 0.66 19.31%

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