[MGB] YoY Quarter Result on 30-Sep-2022 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 689.31%
YoY- 80.32%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 289,248 256,141 154,878 111,116 165,219 168,038 204,493 5.94%
PBT 22,238 17,896 5,132 4,341 7,799 3,572 12,408 10.20%
Tax -5,690 -5,162 -1,713 -2,327 -2,156 -868 -4,382 4.44%
NP 16,548 12,734 3,419 2,014 5,643 2,704 8,026 12.80%
-
NP to SH 16,284 12,299 3,765 2,088 5,555 3,008 8,017 12.52%
-
Tax Rate 25.59% 28.84% 33.38% 53.61% 27.64% 24.30% 35.32% -
Total Cost 272,700 243,407 151,459 109,102 159,576 165,334 196,467 5.61%
-
Net Worth 591,652 538,403 502,904 486,603 466,536 452,580 437,187 5.16%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 591,652 538,403 502,904 486,603 466,536 452,580 437,187 5.16%
NOSH 591,652 591,652 591,652 501,652 501,652 497,522 496,804 2.95%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 5.72% 4.97% 2.21% 1.81% 3.42% 1.61% 3.92% -
ROE 2.75% 2.28% 0.75% 0.43% 1.19% 0.66% 1.83% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 48.89 43.29 26.18 22.15 32.93 33.79 41.16 2.90%
EPS 2.75 2.08 0.64 0.42 1.11 0.60 1.61 9.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.91 0.85 0.97 0.93 0.91 0.88 2.15%
Adjusted Per Share Value based on latest NOSH - 591,652
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 48.89 43.29 26.18 18.78 27.93 28.40 34.56 5.94%
EPS 2.75 2.08 0.64 0.35 0.94 0.51 1.36 12.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.91 0.85 0.8224 0.7885 0.7649 0.7389 5.16%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.805 0.695 0.475 0.79 0.79 0.65 0.865 -
P/RPS 1.65 1.61 1.81 3.57 2.40 1.92 2.10 -3.93%
P/EPS 29.25 33.43 74.64 189.80 71.34 107.47 53.60 -9.59%
EY 3.42 2.99 1.34 0.53 1.40 0.93 1.87 10.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.76 0.56 0.81 0.85 0.71 0.98 -3.12%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 20/11/24 20/11/23 17/11/22 18/11/21 24/11/20 21/11/19 22/11/18 -
Price 0.765 0.67 0.52 0.77 0.64 0.68 0.83 -
P/RPS 1.56 1.55 1.99 3.48 1.94 2.01 2.02 -4.21%
P/EPS 27.80 32.23 81.72 185.00 57.80 112.43 51.43 -9.73%
EY 3.60 3.10 1.22 0.54 1.73 0.89 1.94 10.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.74 0.61 0.79 0.69 0.75 0.94 -3.26%

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