[MGB] YoY TTM 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- -5.5%
YoY- 33.35%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 586,782 566,078 747,407 760,715 566,262 48,188 23,177 71.27%
PBT 33,168 19,752 20,600 54,597 35,058 7,761 10,693 20.74%
Tax -11,209 -8,124 -9,961 -20,265 -9,376 2,634 -1,037 48.64%
NP 21,959 11,628 10,639 34,332 25,682 10,395 9,656 14.66%
-
NP to SH 22,120 11,626 13,604 34,182 25,633 10,397 9,656 14.80%
-
Tax Rate 33.79% 41.13% 48.35% 37.12% 26.74% -33.94% 9.70% -
Total Cost 564,823 554,450 736,768 726,383 540,580 37,793 13,521 86.16%
-
Net Worth 486,603 466,536 452,580 437,187 390,156 37,683 23,363 65.79%
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 486,603 466,536 452,580 437,187 390,156 37,683 23,363 65.79%
NOSH 501,652 501,652 497,522 496,804 386,293 89,722 89,860 33.15%
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 3.74% 2.05% 1.42% 4.51% 4.54% 21.57% 41.66% -
ROE 4.55% 2.49% 3.01% 7.82% 6.57% 27.59% 41.33% -
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 116.97 112.84 150.28 153.12 146.59 53.71 25.79 28.62%
EPS 4.41 2.32 2.74 6.88 6.64 11.59 10.75 -13.78%
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 99.18 95.68 126.33 128.57 95.71 8.14 3.92 71.25%
EPS 3.74 1.97 2.30 5.78 4.33 1.76 1.63 14.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8224 0.7885 0.7649 0.7389 0.6594 0.0637 0.0395 65.78%
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 0.68 0.70 0.43 0.56 0.87 1.45 1.28 -9.99%
P/EPS 17.92 34.09 23.76 12.57 19.14 6.73 3.07 34.14%
EY 5.58 2.93 4.21 7.95 5.22 14.86 32.56 -25.45%
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 0.66 0.57 0.45 0.54 1.13 1.49 1.38 -11.55%
P/EPS 17.46 27.62 24.86 12.06 24.87 6.90 3.30 31.97%
EY 5.73 3.62 4.02 8.29 4.02 14.48 30.27 -24.20%
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