[MGB] YoY TTM 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- 8.29%
YoY- -0.93%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 809,825 655,770 586,782 566,078 747,407 760,715 566,262 6.14%
PBT 57,508 34,011 33,168 19,752 20,600 54,597 35,058 8.59%
Tax -16,657 -13,264 -11,209 -8,124 -9,961 -20,265 -9,376 10.04%
NP 40,851 20,747 21,959 11,628 10,639 34,332 25,682 8.03%
-
NP to SH 39,696 21,915 22,120 11,626 13,604 34,182 25,633 7.55%
-
Tax Rate 28.96% 39.00% 33.79% 41.13% 48.35% 37.12% 26.74% -
Total Cost 768,974 635,023 564,823 554,450 736,768 726,383 540,580 6.04%
-
Net Worth 538,403 502,904 486,603 466,536 452,580 437,187 390,156 5.51%
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 % 7.45% 24.57% - - - - - -
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 538,403 502,904 486,603 466,536 452,580 437,187 390,156 5.51%
NOSH 591,652 591,652 501,652 501,652 497,522 496,804 386,293 7.36%
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 5.04% 3.16% 3.74% 2.05% 1.42% 4.51% 4.54% -
ROE 7.37% 4.36% 4.55% 2.49% 3.01% 7.82% 6.57% -
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 136.88 110.84 116.97 112.84 150.28 153.12 146.59 -1.13%
EPS 6.71 3.70 4.41 2.32 2.74 6.88 6.64 0.17%
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 - 591,652
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 136.88 110.84 99.18 95.68 126.33 128.57 95.71 6.14%
EPS 6.71 3.70 3.74 1.97 2.30 5.78 4.33 7.57%
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 0.6594 5.51%
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 0.51 0.43 0.68 0.70 0.43 0.56 0.87 -8.51%
P/EPS 10.36 12.82 17.92 34.09 23.76 12.57 19.14 -9.72%
EY 9.65 7.80 5.58 2.93 4.21 7.95 5.22 10.77%
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 0.49 0.47 0.66 0.57 0.45 0.54 1.13 -12.99%
P/EPS 9.99 14.04 17.46 27.62 24.86 12.06 24.87 -14.09%
EY 10.01 7.12 5.73 3.62 4.02 8.29 4.02 16.41%
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