[MGB] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
18-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 6.68%
YoY- -47.13%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 410,354 312,341 294,092 216,481 401,919 369,328 320,346 4.21%
PBT 32,898 13,663 20,478 6,547 11,906 28,447 25,109 4.60%
Tax -8,252 -6,679 -6,315 -4,387 -6,014 -8,255 -6,814 3.24%
NP 24,646 6,984 14,163 2,160 5,892 20,192 18,295 5.08%
-
NP to SH 24,018 7,615 14,404 2,768 7,108 20,210 18,291 4.64%
-
Tax Rate 25.08% 48.88% 30.84% 67.01% 50.51% 29.02% 27.14% -
Total Cost 385,708 305,357 279,929 214,321 396,027 349,136 302,051 4.15%
-
Net Worth 532,487 502,904 486,603 461,520 452,358 432,047 356,365 6.91%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 2,958 5,384 - - - - - -
Div Payout % 12.32% 70.70% - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 532,487 502,904 486,603 461,520 452,358 432,047 356,365 6.91%
NOSH 591,652 591,652 501,652 501,652 497,167 496,804 363,638 8.44%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 6.01% 2.24% 4.82% 1.00% 1.47% 5.47% 5.71% -
ROE 4.51% 1.51% 2.96% 0.60% 1.57% 4.68% 5.13% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 69.36 52.79 58.62 43.15 80.85 74.37 88.09 -3.90%
EPS 4.06 1.29 2.87 0.55 1.43 4.08 5.03 -3.50%
DPS 0.50 0.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.85 0.97 0.92 0.91 0.87 0.98 -1.40%
Adjusted Per Share Value based on latest NOSH - 591,652
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 69.36 52.79 49.71 36.59 67.93 62.42 54.14 4.21%
EPS 4.06 1.29 2.43 0.47 1.20 3.42 3.09 4.65%
DPS 0.50 0.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.85 0.8224 0.7801 0.7646 0.7302 0.6023 6.91%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.69 0.585 0.87 0.475 0.705 0.93 1.11 -
P/RPS 0.99 1.11 1.48 1.10 0.87 1.25 1.26 -3.93%
P/EPS 17.00 45.45 30.30 86.09 49.30 22.85 22.07 -4.25%
EY 5.88 2.20 3.30 1.16 2.03 4.38 4.53 4.44%
DY 0.72 1.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.69 0.90 0.52 0.77 1.07 1.13 -6.19%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 18/08/23 18/08/22 27/08/21 25/08/20 23/08/19 23/08/18 28/08/17 -
Price 0.745 0.55 0.83 0.87 0.69 0.93 1.27 -
P/RPS 1.07 1.04 1.42 2.02 0.85 1.25 1.44 -4.82%
P/EPS 18.35 42.73 28.91 157.67 48.26 22.85 25.25 -5.17%
EY 5.45 2.34 3.46 0.63 2.07 4.38 3.96 5.46%
DY 0.67 1.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.65 0.86 0.95 0.76 1.07 1.30 -7.20%

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