[MGB] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
17-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 5.64%
YoY- -29.25%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 711,036 714,364 670,352 608,004 814,408 676,280 600,244 2.86%
PBT 64,216 44,932 54,712 19,760 21,168 58,340 46,156 5.65%
Tax -15,252 -17,668 -14,208 -11,344 -12,856 -17,596 -13,036 2.64%
NP 48,964 27,264 40,504 8,416 8,312 40,744 33,120 6.72%
-
NP to SH 48,060 28,552 40,356 9,564 12,424 40,748 33,120 6.39%
-
Tax Rate 23.75% 39.32% 25.97% 57.41% 60.73% 30.16% 28.24% -
Total Cost 662,072 687,100 629,848 599,588 806,096 635,536 567,124 2.61%
-
Net Worth 520,654 502,904 481,586 461,520 447,204 419,806 342,339 7.23%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 5,916 9,939 - - - - - -
Div Payout % 12.31% 34.81% - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 520,654 502,904 481,586 461,520 447,204 419,806 342,339 7.23%
NOSH 591,652 591,652 501,652 501,652 496,913 495,449 366,586 8.30%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 6.89% 3.82% 6.04% 1.38% 1.02% 6.02% 5.52% -
ROE 9.23% 5.68% 8.38% 2.07% 2.78% 9.71% 9.67% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 120.18 120.74 133.63 121.20 163.90 136.93 166.57 -5.29%
EPS 8.12 4.84 8.04 1.92 2.52 8.24 9.20 -2.05%
DPS 1.00 1.68 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.85 0.96 0.92 0.90 0.85 0.95 -1.26%
Adjusted Per Share Value based on latest NOSH - 591,652
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 120.18 120.74 113.30 102.76 137.65 114.30 101.45 2.86%
EPS 8.12 4.84 6.82 1.62 2.10 6.89 5.60 6.38%
DPS 1.00 1.68 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.85 0.814 0.7801 0.7559 0.7095 0.5786 7.23%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.685 0.725 0.995 0.565 0.75 1.24 1.01 -
P/RPS 0.57 0.60 0.74 0.47 0.46 0.91 0.61 -1.12%
P/EPS 8.43 15.02 12.37 29.64 30.00 15.03 10.99 -4.32%
EY 11.86 6.66 8.09 3.37 3.33 6.65 9.10 4.51%
DY 1.46 2.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.85 1.04 0.61 0.83 1.46 1.06 -4.98%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 18/05/23 17/05/22 18/05/21 26/06/20 27/05/19 24/05/18 22/05/17 -
Price 0.725 0.63 0.965 0.47 0.74 1.20 1.19 -
P/RPS 0.60 0.52 0.72 0.39 0.45 0.88 0.71 -2.76%
P/EPS 8.93 13.05 12.00 24.65 29.60 14.54 12.95 -6.00%
EY 11.20 7.66 8.34 4.06 3.38 6.88 7.72 6.39%
DY 1.38 2.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.74 1.01 0.51 0.82 1.41 1.25 -6.78%

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