[MGB] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -7.22%
YoY- -7.4%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 747,407 783,862 785,803 751,271 760,715 741,477 711,504 3.33%
PBT 20,600 29,436 36,684 45,977 54,597 53,433 53,141 -46.80%
Tax -9,961 -13,475 -14,531 -15,716 -20,265 -17,077 -16,776 -29.33%
NP 10,639 15,961 22,153 30,261 34,332 36,356 36,365 -55.89%
-
NP to SH 13,604 18,613 24,634 31,715 34,182 36,170 36,158 -47.85%
-
Tax Rate 48.35% 45.78% 39.61% 34.18% 37.12% 31.96% 31.57% -
Total Cost 736,768 767,901 763,650 721,010 726,383 705,121 675,139 5.99%
-
Net Worth 452,580 452,358 447,204 442,200 437,187 432,047 419,806 5.13%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 452,580 452,358 447,204 442,200 437,187 432,047 419,806 5.13%
NOSH 497,522 497,167 496,913 496,886 496,804 496,804 495,449 0.27%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.42% 2.04% 2.82% 4.03% 4.51% 4.90% 5.11% -
ROE 3.01% 4.11% 5.51% 7.17% 7.82% 8.37% 8.61% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 150.28 157.69 158.14 151.21 153.12 149.31 144.06 2.85%
EPS 2.74 3.74 4.96 6.38 6.88 7.28 7.32 -48.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.90 0.89 0.88 0.87 0.85 4.64%
Adjusted Per Share Value based on latest NOSH - 496,886
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 126.33 132.49 132.81 126.98 128.57 125.32 120.26 3.33%
EPS 2.30 3.15 4.16 5.36 5.78 6.11 6.11 -47.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7649 0.7646 0.7559 0.7474 0.7389 0.7302 0.7095 5.13%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.65 0.705 0.75 0.70 0.865 0.93 1.24 -
P/RPS 0.43 0.45 0.47 0.46 0.56 0.62 0.86 -36.97%
P/EPS 23.76 18.83 15.13 10.97 12.57 12.77 16.94 25.27%
EY 4.21 5.31 6.61 9.12 7.95 7.83 5.90 -20.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.83 0.79 0.98 1.07 1.46 -38.13%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 23/08/19 27/05/19 22/02/19 22/11/18 23/08/18 24/05/18 -
Price 0.68 0.69 0.74 0.71 0.83 0.93 1.20 -
P/RPS 0.45 0.44 0.47 0.47 0.54 0.62 0.83 -33.48%
P/EPS 24.86 18.43 14.93 11.12 12.06 12.77 16.39 31.97%
EY 4.02 5.43 6.70 8.99 8.29 7.83 6.10 -24.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.76 0.82 0.80 0.94 1.07 1.41 -34.32%

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