[MGB] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
18-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 189.27%
YoY- 321.96%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 871,532 711,036 714,364 670,352 608,004 814,408 676,280 4.31%
PBT 82,356 64,216 44,932 54,712 19,760 21,168 58,340 5.90%
Tax -21,904 -15,252 -17,668 -14,208 -11,344 -12,856 -17,596 3.71%
NP 60,452 48,964 27,264 40,504 8,416 8,312 40,744 6.79%
-
NP to SH 56,808 48,060 28,552 40,356 9,564 12,424 40,748 5.68%
-
Tax Rate 26.60% 23.75% 39.32% 25.97% 57.41% 60.73% 30.16% -
Total Cost 811,080 662,072 687,100 629,848 599,588 806,096 635,536 4.14%
-
Net Worth 562,069 520,654 502,904 481,586 461,520 447,204 419,806 4.97%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 19,169 5,916 9,939 - - - - -
Div Payout % 33.74% 12.31% 34.81% - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 562,069 520,654 502,904 481,586 461,520 447,204 419,806 4.97%
NOSH 591,652 591,652 591,652 501,652 501,652 496,913 495,449 2.99%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 6.94% 6.89% 3.82% 6.04% 1.38% 1.02% 6.02% -
ROE 10.11% 9.23% 5.68% 8.38% 2.07% 2.78% 9.71% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 147.30 120.18 120.74 133.63 121.20 163.90 136.93 1.22%
EPS 9.60 8.12 4.84 8.04 1.92 2.52 8.24 2.57%
DPS 3.24 1.00 1.68 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.88 0.85 0.96 0.92 0.90 0.85 1.86%
Adjusted Per Share Value based on latest NOSH - 501,652
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 147.30 120.18 120.74 113.30 102.76 137.65 114.30 4.31%
EPS 9.60 8.12 4.84 6.82 1.62 2.10 6.89 5.67%
DPS 3.24 1.00 1.68 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.88 0.85 0.814 0.7801 0.7559 0.7095 4.98%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.80 0.685 0.725 0.995 0.565 0.75 1.24 -
P/RPS 0.54 0.57 0.60 0.74 0.47 0.46 0.91 -8.32%
P/EPS 8.33 8.43 15.02 12.37 29.64 30.00 15.03 -9.35%
EY 12.00 11.86 6.66 8.09 3.37 3.33 6.65 10.32%
DY 4.05 1.46 2.32 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.78 0.85 1.04 0.61 0.83 1.46 -8.79%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 16/05/24 18/05/23 17/05/22 18/05/21 26/06/20 27/05/19 24/05/18 -
Price 0.84 0.725 0.63 0.965 0.47 0.74 1.20 -
P/RPS 0.57 0.60 0.52 0.72 0.39 0.45 0.88 -6.97%
P/EPS 8.75 8.93 13.05 12.00 24.65 29.60 14.54 -8.10%
EY 11.43 11.20 7.66 8.34 4.06 3.38 6.88 8.82%
DY 3.86 1.38 2.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.82 0.74 1.01 0.51 0.82 1.41 -7.54%

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