[MGB] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 33.62%
YoY- 10406.44%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 760,715 741,477 711,504 692,495 566,262 390,552 231,866 120.63%
PBT 54,597 53,433 53,141 50,095 35,058 26,214 12,788 162.94%
Tax -20,265 -17,077 -16,776 -15,636 -9,376 -8,645 -5,090 150.98%
NP 34,332 36,356 36,365 34,459 25,682 17,569 7,698 170.69%
-
NP to SH 34,182 36,170 36,158 34,251 25,633 17,566 7,700 169.86%
-
Tax Rate 37.12% 31.96% 31.57% 31.21% 26.74% 32.98% 39.80% -
Total Cost 726,383 705,121 675,139 658,036 540,580 372,983 224,168 118.81%
-
Net Worth 437,187 432,047 419,806 338,749 390,156 359,369 342,339 17.69%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 437,187 432,047 419,806 338,749 390,156 359,369 342,339 17.69%
NOSH 496,804 496,804 495,449 491,845 386,293 366,703 366,586 22.44%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.51% 4.90% 5.11% 4.98% 4.54% 4.50% 3.32% -
ROE 7.82% 8.37% 8.61% 10.11% 6.57% 4.89% 2.25% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 153.12 149.31 144.06 169.67 146.59 106.50 64.34 78.15%
EPS 6.88 7.28 7.32 8.39 6.64 4.79 2.14 117.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.85 0.83 1.01 0.98 0.95 -4.97%
Adjusted Per Share Value based on latest NOSH - 491,845
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 128.57 125.32 120.26 117.04 95.71 66.01 39.19 120.62%
EPS 5.78 6.11 6.11 5.79 4.33 2.97 1.30 170.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7389 0.7302 0.7095 0.5725 0.6594 0.6074 0.5786 17.69%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.865 0.93 1.24 1.77 1.27 1.11 1.01 -
P/RPS 0.56 0.62 0.86 1.04 0.87 1.04 1.57 -49.67%
P/EPS 12.57 12.77 16.94 21.09 19.14 23.17 47.27 -58.61%
EY 7.95 7.83 5.90 4.74 5.22 4.32 2.12 141.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.07 1.46 2.13 1.26 1.13 1.06 -5.09%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 23/08/18 24/05/18 27/02/18 23/11/17 28/08/17 22/05/17 -
Price 0.83 0.93 1.20 1.70 1.65 1.27 1.19 -
P/RPS 0.54 0.62 0.83 1.00 1.13 1.19 1.85 -55.96%
P/EPS 12.06 12.77 16.39 20.26 24.87 26.51 55.69 -63.90%
EY 8.29 7.83 6.10 4.94 4.02 3.77 1.80 176.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.07 1.41 2.05 1.63 1.30 1.25 -17.29%

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