[MGB] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 39.67%
YoY- -0.24%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 405,208 381,700 569,957 573,821 505,601 31,871 20,709 64.08%
PBT 24,819 14,346 15,478 40,855 36,353 3,451 2,766 44.10%
Tax -8,642 -6,543 -6,882 -12,637 -8,008 -463 0 -
NP 16,177 7,803 8,596 28,218 28,345 2,988 2,766 34.19%
-
NP to SH 16,492 8,323 10,116 28,227 28,296 2,988 2,766 34.62%
-
Tax Rate 34.82% 45.61% 44.46% 30.93% 22.03% 13.42% 0.00% -
Total Cost 389,031 373,897 561,361 545,603 477,256 28,883 17,943 66.90%
-
Net Worth 486,603 466,536 452,580 437,187 375,051 37,573 23,273 65.90%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 486,603 466,536 452,580 437,187 375,051 37,573 23,273 65.90%
NOSH 501,652 501,652 497,522 496,804 371,338 89,461 89,514 33.24%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 3.99% 2.04% 1.51% 4.92% 5.61% 9.38% 13.36% -
ROE 3.39% 1.78% 2.24% 6.46% 7.54% 7.95% 11.88% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 80.77 76.09 114.60 115.50 136.16 35.63 23.13 23.14%
EPS 3.29 1.66 2.03 5.69 7.62 3.34 3.09 1.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.93 0.91 0.88 1.01 0.42 0.26 24.51%
Adjusted Per Share Value based on latest NOSH - 496,804
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 68.49 64.51 96.33 96.99 85.46 5.39 3.50 64.08%
EPS 2.79 1.41 1.71 4.77 4.78 0.51 0.47 34.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8224 0.7885 0.7649 0.7389 0.6339 0.0635 0.0393 65.92%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.79 0.79 0.65 0.865 1.27 0.78 0.33 -
P/RPS 0.98 1.04 0.57 0.75 0.93 2.19 1.43 -6.09%
P/EPS 24.03 47.62 31.96 15.22 16.67 23.35 10.68 14.45%
EY 4.16 2.10 3.13 6.57 6.00 4.28 9.36 -12.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.85 0.71 0.98 1.26 1.86 1.27 -7.21%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 18/11/21 24/11/20 21/11/19 22/11/18 23/11/17 24/11/16 18/11/15 -
Price 0.77 0.64 0.68 0.83 1.65 0.80 0.355 -
P/RPS 0.95 0.84 0.59 0.72 1.21 2.25 1.53 -7.62%
P/EPS 23.42 38.57 33.43 14.61 21.65 23.95 11.49 12.58%
EY 4.27 2.59 2.99 6.85 4.62 4.17 8.70 -11.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.69 0.75 0.94 1.63 1.90 1.37 -8.75%

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