[MGB] YoY Annualized Quarter 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- -15.73%
YoY- -7.4%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 593,759 563,274 754,335 751,271 692,495 92,533 37,026 58.73%
PBT 40,035 22,695 20,884 45,977 50,095 2,154 7,077 33.44%
Tax -13,514 -9,110 -8,463 -15,716 -15,636 -1,831 3,097 -
NP 26,521 13,585 12,421 30,261 34,459 323 10,174 17.29%
-
NP to SH 27,027 13,951 13,419 31,715 34,251 325 10,174 17.66%
-
Tax Rate 33.76% 40.14% 40.52% 34.18% 31.21% 85.00% -43.76% -
Total Cost 567,238 549,689 741,914 721,010 658,036 92,210 26,852 66.18%
-
Net Worth 493,701 471,553 455,722 442,200 338,749 339,444 30,477 59.00%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 493,701 471,553 455,722 442,200 338,749 339,444 30,477 59.00%
NOSH 591,652 501,652 501,652 496,886 491,845 361,111 89,638 36.92%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 4.47% 2.41% 1.65% 4.03% 4.98% 0.35% 27.48% -
ROE 5.47% 2.96% 2.94% 7.17% 10.11% 0.10% 33.38% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 101.02 112.28 150.63 151.21 169.67 25.62 41.31 16.05%
EPS 5.16 2.78 2.69 6.39 9.00 0.31 11.35 -12.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.94 0.91 0.89 0.83 0.94 0.34 16.25%
Adjusted Per Share Value based on latest NOSH - 496,886
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 100.36 95.20 127.50 126.98 117.04 15.64 6.26 58.72%
EPS 4.57 2.36 2.27 5.36 5.79 0.05 1.72 17.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8344 0.797 0.7703 0.7474 0.5725 0.5737 0.0515 59.00%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.725 0.60 0.65 0.70 1.77 0.835 0.45 -
P/RPS 0.72 0.53 0.43 0.46 1.04 3.26 1.09 -6.67%
P/EPS 15.77 21.57 24.26 10.97 21.09 927.78 3.96 25.87%
EY 6.34 4.64 4.12 9.12 4.74 0.11 25.22 -20.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.64 0.71 0.79 2.13 0.89 1.32 -6.88%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 23/02/21 21/02/20 22/02/19 27/02/18 27/02/17 25/02/16 -
Price 0.725 0.89 0.60 0.71 1.70 0.915 0.48 -
P/RPS 0.72 0.79 0.40 0.47 1.00 3.57 1.16 -7.63%
P/EPS 15.77 32.00 22.39 11.12 20.26 1,016.67 4.23 24.49%
EY 6.34 3.12 4.47 8.99 4.94 0.10 23.65 -19.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.95 0.66 0.80 2.05 0.97 1.41 -7.90%

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