[MGB] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 14.42%
YoY- -64.83%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 624,682 588,184 432,962 803,838 738,656 640,692 44,652 55.19%
PBT 27,326 40,956 13,094 23,812 56,894 50,218 2,100 53.33%
Tax -13,358 -12,630 -8,774 -12,028 -16,510 -13,628 0 -
NP 13,968 28,326 4,320 11,784 40,384 36,590 2,100 37.11%
-
NP to SH 15,230 28,808 5,536 14,216 40,420 36,582 2,102 39.08%
-
Tax Rate 48.88% 30.84% 67.01% 50.51% 29.02% 27.14% 0.00% -
Total Cost 610,714 559,858 428,642 792,054 698,272 604,102 42,552 55.85%
-
Net Worth 502,904 486,603 461,520 452,358 432,047 356,365 31,440 58.69%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 10,768 - - - - - - -
Div Payout % 70.70% - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 502,904 486,603 461,520 452,358 432,047 356,365 31,440 58.69%
NOSH 591,652 501,652 501,652 497,167 496,804 363,638 89,829 36.89%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 2.24% 4.82% 1.00% 1.47% 5.47% 5.71% 4.70% -
ROE 3.03% 5.92% 1.20% 3.14% 9.36% 10.27% 6.69% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 105.58 117.25 86.31 161.71 148.74 176.19 49.71 13.36%
EPS 2.58 5.74 1.10 2.86 8.16 10.06 2.34 1.63%
DPS 1.82 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.97 0.92 0.91 0.87 0.98 0.35 15.92%
Adjusted Per Share Value based on latest NOSH - 497,167
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 105.58 99.41 73.18 135.86 124.85 108.29 7.55 55.18%
EPS 2.58 4.87 0.94 2.40 6.83 6.18 0.36 38.83%
DPS 1.82 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.8224 0.7801 0.7646 0.7302 0.6023 0.0531 58.71%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.585 0.87 0.475 0.705 0.93 1.11 0.60 -
P/RPS 0.55 0.74 0.55 0.44 0.63 0.63 1.21 -12.30%
P/EPS 22.73 15.15 43.04 24.65 11.43 11.03 25.64 -1.98%
EY 4.40 6.60 2.32 4.06 8.75 9.06 3.90 2.02%
DY 3.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.90 0.52 0.77 1.07 1.13 1.71 -14.03%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 18/08/22 27/08/21 25/08/20 23/08/19 23/08/18 28/08/17 19/08/16 -
Price 0.55 0.83 0.87 0.69 0.93 1.27 0.62 -
P/RPS 0.52 0.71 1.01 0.43 0.63 0.72 1.25 -13.59%
P/EPS 21.37 14.45 78.84 24.13 11.43 12.62 26.50 -3.52%
EY 4.68 6.92 1.27 4.14 8.75 7.92 3.77 3.66%
DY 3.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.86 0.95 0.76 1.07 1.30 1.77 -15.37%

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