[MTAG] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[MTAG] MTAG GROUP BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -1.69%
YoY- 24.58%
Quarter Report
Latest QR
Upcoming QR
MTAG's Result
MTAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 106,840 208,334 161,670 218,372 189,780 0 -
PBT 31,900 51,786 37,204 56,032 45,140 0 -
Tax -7,330 -13,310 -9,046 -13,576 -11,062 0 -
NP 24,570 38,476 28,158 42,456 34,078 0 -
-
NP to SH 24,570 38,476 28,158 42,456 34,078 0 -
-
Tax Rate 22.98% 25.70% 24.31% 24.23% 24.51% - -
Total Cost 82,270 169,858 133,512 175,916 155,702 0 -
-
Net Worth 218,117 218,117 197,669 190,852 197,669 0 -
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div 13,632 13,632 13,632 13,632 13,632 - -
Div Payout % 55.48% 35.43% 48.41% 32.11% 40.00% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 218,117 218,117 197,669 190,852 197,669 0 -
NOSH 681,617 681,617 681,617 681,617 681,617 0 -
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 23.00% 18.47% 17.42% 19.44% 17.96% 0.00% -
ROE 11.26% 17.64% 14.25% 22.25% 17.24% 0.00% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 15.67 30.56 23.72 32.04 27.84 0.00 -
EPS 3.60 5.64 4.14 6.22 5.00 0.00 -
DPS 2.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 0.32 0.32 0.29 0.28 0.29 0.00 -
Adjusted Per Share Value based on latest NOSH - 681,617
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 15.50 30.22 23.45 31.67 27.52 0.00 -
EPS 3.56 5.58 4.08 6.16 4.94 0.00 -
DPS 1.98 1.98 1.98 1.98 1.98 0.00 -
NAPS 0.3163 0.3163 0.2867 0.2768 0.2867 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 - -
Price 0.455 0.62 0.51 0.74 0.53 0.00 -
P/RPS 2.90 2.03 2.15 2.31 1.90 0.00 -
P/EPS 12.62 10.98 12.35 11.88 10.60 0.00 -
EY 7.92 9.10 8.10 8.42 9.43 0.00 -
DY 4.40 3.23 3.92 2.70 3.77 0.00 -
P/NAPS 1.42 1.94 1.76 2.64 1.83 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 28/02/24 23/02/23 23/02/22 22/02/21 21/02/20 - -
Price 0.455 0.605 0.50 0.83 0.50 0.00 -
P/RPS 2.90 1.98 2.11 2.59 1.80 0.00 -
P/EPS 12.62 10.72 12.10 13.33 10.00 0.00 -
EY 7.92 9.33 8.26 7.50 10.00 0.00 -
DY 4.40 3.31 4.00 2.41 4.00 0.00 -
P/NAPS 1.42 1.89 1.72 2.96 1.72 0.00 -

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