[MGB] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -57.23%
YoY- 1044.56%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 267,995 232,595 133,750 126,504 64,480 198,317 200,258 4.97%
PBT 21,991 16,844 2,430 6,800 1,607 6,614 13,862 7.98%
Tax -6,219 -4,439 -2,262 -2,763 -1,551 -2,800 -3,856 8.28%
NP 15,772 12,405 168 4,037 56 3,814 10,006 7.87%
-
NP to SH 15,189 12,003 477 4,315 377 4,002 10,023 7.16%
-
Tax Rate 28.28% 26.35% 93.09% 40.63% 96.52% 42.33% 27.82% -
Total Cost 252,223 220,190 133,582 122,467 64,424 194,503 190,252 4.80%
-
Net Worth 579,819 532,487 502,904 486,603 461,520 452,358 432,047 5.02%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 4,792 1,479 2,899 - - - - -
Div Payout % 31.55% 12.32% 607.78% - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 579,819 532,487 502,904 486,603 461,520 452,358 432,047 5.02%
NOSH 591,652 591,652 591,652 501,652 501,652 497,167 496,804 2.95%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 5.89% 5.33% 0.13% 3.19% 0.09% 1.92% 5.00% -
ROE 2.62% 2.25% 0.09% 0.89% 0.08% 0.88% 2.32% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 45.30 39.31 22.61 25.22 12.85 39.90 40.33 1.95%
EPS 2.57 2.03 0.08 0.86 0.08 0.81 2.02 4.09%
DPS 0.81 0.25 0.49 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.90 0.85 0.97 0.92 0.91 0.87 2.00%
Adjusted Per Share Value based on latest NOSH - 501,652
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 45.30 39.31 22.61 21.38 10.90 33.52 33.85 4.97%
EPS 2.57 2.03 0.08 0.73 0.06 0.68 1.69 7.22%
DPS 0.81 0.25 0.49 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.90 0.85 0.8224 0.7801 0.7646 0.7302 5.02%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.785 0.69 0.585 0.87 0.475 0.705 0.93 -
P/RPS 1.73 1.76 2.59 3.45 3.70 1.77 2.31 -4.70%
P/EPS 30.58 34.01 725.61 101.14 632.06 87.57 46.08 -6.59%
EY 3.27 2.94 0.14 0.99 0.16 1.14 2.17 7.06%
DY 1.03 0.36 0.84 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.77 0.69 0.90 0.52 0.77 1.07 -4.72%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 19/08/24 18/08/23 18/08/22 27/08/21 25/08/20 23/08/19 23/08/18 -
Price 0.85 0.745 0.55 0.83 0.87 0.69 0.93 -
P/RPS 1.88 1.90 2.43 3.29 6.77 1.73 2.31 -3.37%
P/EPS 33.11 36.72 682.20 96.49 1,157.66 85.71 46.08 -5.35%
EY 3.02 2.72 0.15 1.04 0.09 1.17 2.17 5.65%
DY 0.95 0.34 0.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.83 0.65 0.86 0.95 0.76 1.07 -3.38%

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