[MGB] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 5.57%
YoY- 369.58%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 578,861 702,734 785,803 711,504 231,866 43,312 11,108 93.15%
PBT 31,433 20,532 36,684 53,141 12,788 7,791 3,008 47.80%
Tax -9,826 -8,085 -14,531 -16,776 -5,090 3,097 -1,037 45.41%
NP 21,607 12,447 22,153 36,365 7,698 10,888 1,971 48.99%
-
NP to SH 21,649 12,704 24,634 36,158 7,700 10,888 1,971 49.03%
-
Tax Rate 31.26% 39.38% 39.61% 31.57% 39.80% -39.75% 34.47% -
Total Cost 557,254 690,287 763,650 675,139 224,168 32,424 9,137 98.27%
-
Net Worth 481,586 461,520 447,204 419,806 342,339 31,396 20,177 69.60%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 481,586 461,520 447,204 419,806 342,339 31,396 20,177 69.60%
NOSH 501,652 501,652 496,913 495,449 366,586 89,702 87,727 33.68%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 3.73% 1.77% 2.82% 5.11% 3.32% 25.14% 17.74% -
ROE 4.50% 2.75% 5.51% 8.61% 2.25% 34.68% 9.77% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 115.39 140.08 158.14 144.06 64.34 48.28 12.66 44.48%
EPS 4.32 2.53 4.96 7.32 2.14 12.14 2.25 11.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.92 0.90 0.85 0.95 0.35 0.23 26.86%
Adjusted Per Share Value based on latest NOSH - 495,449
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 97.84 118.77 132.81 120.26 39.19 7.32 1.88 93.10%
EPS 3.66 2.15 4.16 6.11 1.30 1.84 0.33 49.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.814 0.7801 0.7559 0.7095 0.5786 0.0531 0.0341 69.60%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.995 0.565 0.75 1.24 1.01 0.61 0.39 -
P/RPS 0.86 0.40 0.47 0.86 1.57 1.26 3.08 -19.13%
P/EPS 23.06 22.31 15.13 16.94 47.27 5.03 17.36 4.84%
EY 4.34 4.48 6.61 5.90 2.12 19.90 5.76 -4.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.61 0.83 1.46 1.06 1.74 1.70 -7.85%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 18/05/21 26/06/20 27/05/19 24/05/18 22/05/17 27/05/16 29/05/15 -
Price 0.965 0.47 0.74 1.20 1.19 0.60 0.425 -
P/RPS 0.84 0.34 0.47 0.83 1.85 1.24 3.36 -20.61%
P/EPS 22.36 18.56 14.93 16.39 55.69 4.94 18.92 2.82%
EY 4.47 5.39 6.70 6.10 1.80 20.23 5.29 -2.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.51 0.82 1.41 1.25 1.71 1.85 -9.58%

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