[MGB] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 2261.96%
YoY- -29.28%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 692,495 566,262 390,552 231,866 92,532 48,188 49,423 478.41%
PBT 50,095 35,058 26,214 12,788 2,155 7,761 7,293 260.08%
Tax -15,636 -9,376 -8,645 -5,090 -1,831 2,634 3,097 -
NP 34,459 25,682 17,569 7,698 324 10,395 10,390 121.90%
-
NP to SH 34,251 25,633 17,566 7,700 326 10,397 10,391 121.00%
-
Tax Rate 31.21% 26.74% 32.98% 39.80% 84.97% -33.94% -42.47% -
Total Cost 658,036 540,580 372,983 224,168 92,208 37,793 39,033 554.09%
-
Net Worth 338,749 390,156 359,369 342,339 333,762 37,683 31,718 382.88%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 338,749 390,156 359,369 342,339 333,762 37,683 31,718 382.88%
NOSH 491,845 386,293 366,703 366,586 355,066 89,722 90,625 207.88%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.98% 4.54% 4.50% 3.32% 0.35% 21.57% 21.02% -
ROE 10.11% 6.57% 4.89% 2.25% 0.10% 27.59% 32.76% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 169.67 146.59 106.50 64.34 26.06 53.71 54.54 112.66%
EPS 8.39 6.64 4.79 2.14 0.09 11.59 11.47 -18.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 1.01 0.98 0.95 0.94 0.42 0.35 77.55%
Adjusted Per Share Value based on latest NOSH - 366,586
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 117.04 95.71 66.01 39.19 15.64 8.14 8.35 478.55%
EPS 5.79 4.33 2.97 1.30 0.06 1.76 1.76 120.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5725 0.6594 0.6074 0.5786 0.5641 0.0637 0.0536 382.91%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.77 1.27 1.11 1.01 0.835 0.78 0.60 -
P/RPS 1.04 0.87 1.04 1.57 3.20 1.45 1.10 -3.66%
P/EPS 21.09 19.14 23.17 47.27 909.45 6.73 5.23 152.70%
EY 4.74 5.22 4.32 2.12 0.11 14.86 19.11 -60.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.26 1.13 1.06 0.89 1.86 1.71 15.72%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 28/08/17 22/05/17 27/02/17 24/11/16 19/08/16 -
Price 1.70 1.65 1.27 1.19 0.915 0.80 0.62 -
P/RPS 1.00 1.13 1.19 1.85 3.51 1.49 1.14 -8.34%
P/EPS 20.26 24.87 26.51 55.69 996.58 6.90 5.41 140.57%
EY 4.94 4.02 3.77 1.80 0.10 14.48 18.49 -58.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.63 1.30 1.25 0.97 1.90 1.77 10.25%

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