[MGB] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -22.33%
YoY- -31.87%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 754,335 747,407 783,862 785,803 751,271 760,715 741,477 1.14%
PBT 20,884 20,600 29,436 36,684 45,977 54,597 53,433 -46.45%
Tax -8,463 -9,961 -13,475 -14,531 -15,716 -20,265 -17,077 -37.29%
NP 12,421 10,639 15,961 22,153 30,261 34,332 36,356 -51.03%
-
NP to SH 13,419 13,604 18,613 24,634 31,715 34,182 36,170 -48.27%
-
Tax Rate 40.52% 48.35% 45.78% 39.61% 34.18% 37.12% 31.96% -
Total Cost 741,914 736,768 767,901 763,650 721,010 726,383 705,121 3.43%
-
Net Worth 455,722 452,580 452,358 447,204 442,200 437,187 432,047 3.61%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 455,722 452,580 452,358 447,204 442,200 437,187 432,047 3.61%
NOSH 501,652 497,522 497,167 496,913 496,886 496,804 496,804 0.64%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.65% 1.42% 2.04% 2.82% 4.03% 4.51% 4.90% -
ROE 2.94% 3.01% 4.11% 5.51% 7.17% 7.82% 8.37% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 150.63 150.28 157.69 158.14 151.21 153.12 149.31 0.58%
EPS 2.68 2.74 3.74 4.96 6.38 6.88 7.28 -48.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.91 0.90 0.89 0.88 0.87 3.03%
Adjusted Per Share Value based on latest NOSH - 496,913
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 127.50 126.33 132.49 132.81 126.98 128.57 125.32 1.15%
EPS 2.27 2.30 3.15 4.16 5.36 5.78 6.11 -48.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7703 0.7649 0.7646 0.7559 0.7474 0.7389 0.7302 3.61%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.65 0.65 0.705 0.75 0.70 0.865 0.93 -
P/RPS 0.43 0.43 0.45 0.47 0.46 0.56 0.62 -21.59%
P/EPS 24.26 23.76 18.83 15.13 10.97 12.57 12.77 53.21%
EY 4.12 4.21 5.31 6.61 9.12 7.95 7.83 -34.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.77 0.83 0.79 0.98 1.07 -23.86%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 21/11/19 23/08/19 27/05/19 22/02/19 22/11/18 23/08/18 -
Price 0.60 0.68 0.69 0.74 0.71 0.83 0.93 -
P/RPS 0.40 0.45 0.44 0.47 0.47 0.54 0.62 -25.27%
P/EPS 22.39 24.86 18.43 14.93 11.12 12.06 12.77 45.25%
EY 4.47 4.02 5.43 6.70 8.99 8.29 7.83 -31.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.75 0.76 0.82 0.80 0.94 1.07 -27.47%

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