[MGB] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[MGB] MGB BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 5.37%
YoY- 8450.42%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 751,271 692,495 92,532 37,026 8,459 9,920 25,348 75.87%
PBT 45,977 50,095 2,155 7,078 1,156 -2,617 -1,483 -
Tax -15,716 -15,636 -1,831 3,097 -1,037 -101 0 -
NP 30,261 34,459 324 10,175 119 -2,718 -1,483 -
-
NP to SH 31,715 34,251 326 10,175 119 -2,718 -1,483 -
-
Tax Rate 34.18% 31.21% 84.97% -43.76% 89.71% - - -
Total Cost 721,010 658,036 92,208 26,851 8,340 12,638 26,831 73.02%
-
Net Worth 442,200 338,749 333,762 30,492 40,371 -14,580 -12,667 -
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 442,200 338,749 333,762 30,492 40,371 -14,580 -12,667 -
NOSH 496,886 491,845 355,066 89,685 89,713 97,200 97,440 31.17%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.03% 4.98% 0.35% 27.48% 1.41% -27.40% -5.85% -
ROE 7.17% 10.11% 0.10% 33.37% 0.29% 0.00% 0.00% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 151.21 169.67 26.06 41.28 9.43 10.21 26.01 34.07%
EPS 6.38 8.39 0.09 11.35 0.13 -2.80 -1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.83 0.94 0.34 0.45 -0.15 -0.13 -
Adjusted Per Share Value based on latest NOSH - 89,685
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 126.98 117.04 15.64 6.26 1.43 1.68 4.28 75.90%
EPS 5.36 5.79 0.06 1.72 0.02 -0.46 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7474 0.5725 0.5641 0.0515 0.0682 -0.0246 -0.0214 -
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.70 1.77 0.835 0.45 0.44 0.02 0.02 -
P/RPS 0.46 1.04 3.20 1.09 4.67 0.20 0.08 33.83%
P/EPS 10.97 21.09 909.45 3.97 331.72 -0.72 -1.31 -
EY 9.12 4.74 0.11 25.21 0.30 -139.81 -76.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 2.13 0.89 1.32 0.98 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 27/02/18 27/02/17 25/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.71 1.70 0.915 0.48 0.37 0.02 0.02 -
P/RPS 0.47 1.00 3.51 1.16 3.92 0.20 0.08 34.31%
P/EPS 11.12 20.26 996.58 4.23 278.94 -0.72 -1.31 -
EY 8.99 4.94 0.10 23.64 0.36 -139.81 -76.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 2.05 0.97 1.41 0.82 0.00 0.00 -

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