[MGB] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 200.69%
YoY- -17.72%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 666,495 467,219 405,208 381,700 569,957 573,821 505,601 4.71%
PBT 50,794 18,795 24,819 14,346 15,478 40,855 36,353 5.73%
Tax -13,414 -8,392 -8,642 -6,543 -6,882 -12,637 -8,008 8.97%
NP 37,380 10,403 16,177 7,803 8,596 28,218 28,345 4.71%
-
NP to SH 36,317 11,380 16,492 8,323 10,116 28,227 28,296 4.24%
-
Tax Rate 26.41% 44.65% 34.82% 45.61% 44.46% 30.93% 22.03% -
Total Cost 629,115 456,816 389,031 373,897 561,361 545,603 477,256 4.70%
-
Net Worth 538,403 502,904 486,603 466,536 452,580 437,187 375,051 6.20%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 2,958 5,384 - - - - - -
Div Payout % 8.15% 47.31% - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 538,403 502,904 486,603 466,536 452,580 437,187 375,051 6.20%
NOSH 591,652 591,652 501,652 501,652 497,522 496,804 371,338 8.06%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.61% 2.23% 3.99% 2.04% 1.51% 4.92% 5.61% -
ROE 6.75% 2.26% 3.39% 1.78% 2.24% 6.46% 7.54% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 112.65 78.97 80.77 76.09 114.60 115.50 136.16 -3.10%
EPS 6.14 1.92 3.29 1.66 2.03 5.69 7.62 -3.53%
DPS 0.50 0.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.85 0.97 0.93 0.91 0.88 1.01 -1.72%
Adjusted Per Share Value based on latest NOSH - 501,652
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 112.65 78.97 68.49 64.51 96.33 96.99 85.46 4.70%
EPS 6.14 1.92 2.79 1.41 1.71 4.77 4.78 4.25%
DPS 0.50 0.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.85 0.8224 0.7885 0.7649 0.7389 0.6339 6.20%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.695 0.475 0.79 0.79 0.65 0.865 1.27 -
P/RPS 0.62 0.60 0.98 1.04 0.57 0.75 0.93 -6.53%
P/EPS 11.32 24.70 24.03 47.62 31.96 15.22 16.67 -6.24%
EY 8.83 4.05 4.16 2.10 3.13 6.57 6.00 6.64%
DY 0.72 1.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.56 0.81 0.85 0.71 0.98 1.26 -8.07%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 20/11/23 17/11/22 18/11/21 24/11/20 21/11/19 22/11/18 23/11/17 -
Price 0.67 0.52 0.77 0.64 0.68 0.83 1.65 -
P/RPS 0.59 0.66 0.95 0.84 0.59 0.72 1.21 -11.27%
P/EPS 10.92 27.04 23.42 38.57 33.43 14.61 21.65 -10.77%
EY 9.16 3.70 4.27 2.59 2.99 6.85 4.62 12.07%
DY 0.75 1.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.61 0.79 0.69 0.75 0.94 1.63 -12.32%

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