[M&G] YoY TTM Result on 2022-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/15 31/12/16 CAGR
Revenue 307,183 219,638 183,395 213,555 157,886 210,561 235,749 4.27% YoY % 39.86% 19.76% -14.12% 35.26% -25.02% -10.68% - Horiz. % 130.30% 93.17% 77.79% 90.59% 66.97% 89.32% 100.00%
PBT 68,272 -34,157 31,975 -65,526 -64,320 6,443 -125,153 - YoY % 299.88% -206.82% 148.80% -1.88% -1,098.29% 105.15% - Horiz. % -54.55% 27.29% -25.55% 52.36% 51.39% -5.15% 100.00%
Tax -597 -326 -6,749 -837 -335 -1,014 21,782 - YoY % -83.13% 95.17% -706.33% -149.85% 66.96% -104.66% - Horiz. % -2.74% -1.50% -30.98% -3.84% -1.54% -4.66% 100.00%
NP 67,675 -34,483 25,226 -66,363 -64,655 5,429 -103,371 - YoY % 296.26% -236.70% 138.01% -2.64% -1,290.92% 105.25% - Horiz. % -65.47% 33.36% -24.40% 64.20% 62.55% -5.25% 100.00%
NP to SH 46,481 -29,731 9,603 -48,928 -44,952 3,643 -74,383 - YoY % 256.34% -409.60% 119.63% -8.84% -1,333.93% 104.90% - Horiz. % -62.49% 39.97% -12.91% 65.78% 60.43% -4.90% 100.00%
Tax Rate 0.87 % - % 21.11 % - % - % 15.74 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 5.53% 0.00% 134.12% 0.00% 0.00% 100.00% -
Total Cost 239,508 254,121 158,169 279,918 222,541 205,132 339,120 -5.34% YoY % -5.75% 60.66% -43.49% 25.78% 8.49% -39.51% - Horiz. % 70.63% 74.94% 46.64% 82.54% 65.62% 60.49% 100.00%
Net Worth 236,398 84,285 51,757 41,840 89,181 18,349,361 112,291 12.48% YoY % 180.47% 62.85% 23.70% -53.08% -99.51% 16,240.83% - Horiz. % 210.52% 75.06% 46.09% 37.26% 79.42% 16,340.83% 100.00%
Dividend 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/15 31/12/16 CAGR
Div 0 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/15 31/12/16 CAGR
Net Worth 236,398 84,285 51,757 41,840 89,181 18,349,361 112,291 12.48% YoY % 180.47% 62.85% 23.70% -53.08% -99.51% 16,240.83% - Horiz. % 210.52% 75.06% 46.09% 37.26% 79.42% 16,340.83% 100.00%
NOSH 2,223,879 2,223,879 723,878 723,878 723,878 705,744 701,822 19.98% YoY % 0.00% 207.22% 0.00% 0.00% 2.57% 0.56% - Horiz. % 316.87% 316.87% 103.14% 103.14% 103.14% 100.56% 100.00%
Ratio Analysis 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/15 31/12/16 CAGR
NP Margin 22.03 % -15.70 % 13.76 % -31.08 % -40.95 % 2.58 % -43.85 % - YoY % 240.32% -214.10% 144.27% 24.10% -1,687.21% 105.88% - Horiz. % -50.24% 35.80% -31.38% 70.88% 93.39% -5.88% 100.00%
ROE 19.66 % -35.27 % 18.55 % -116.94 % -50.40 % 0.02 % -66.24 % - YoY % 155.74% -290.13% 115.86% -132.02% -252,100.03% 100.03% - Horiz. % -29.68% 53.25% -28.00% 176.54% 76.09% -0.03% 100.00%
Per Share 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/15 31/12/16 CAGR
RPS 13.81 9.88 25.34 29.50 21.81 29.84 33.59 -13.10% YoY % 39.78% -61.01% -14.10% 35.26% -26.91% -11.16% - Horiz. % 41.11% 29.41% 75.44% 87.82% 64.93% 88.84% 100.00%
EPS 2.09 -1.34 1.33 -6.76 -6.21 0.52 -10.60 - YoY % 255.97% -200.75% 119.67% -8.86% -1,294.23% 104.91% - Horiz. % -19.72% 12.64% -12.55% 63.77% 58.58% -4.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1063 0.0379 0.0715 0.0578 0.1232 26.0000 0.1600 -6.25% YoY % 180.47% -46.99% 23.70% -53.08% -99.53% 16,150.00% - Horiz. % 66.44% 23.69% 44.69% 36.12% 77.00% 16,250.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,223,879 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/15 31/12/16 CAGR
RPS 13.81 9.88 8.25 9.60 7.10 9.47 10.60 4.27% YoY % 39.78% 19.76% -14.06% 35.21% -25.03% -10.66% - Horiz. % 130.28% 93.21% 77.83% 90.57% 66.98% 89.34% 100.00%
EPS 2.09 -1.34 0.43 -2.20 -2.02 0.16 -3.34 - YoY % 255.97% -411.63% 119.55% -8.91% -1,362.50% 104.79% - Horiz. % -62.57% 40.12% -12.87% 65.87% 60.48% -4.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1063 0.0379 0.0233 0.0188 0.0401 8.2511 0.0505 12.47% YoY % 180.47% 62.66% 23.94% -53.12% -99.51% 16,238.81% - Horiz. % 210.50% 75.05% 46.14% 37.23% 79.41% 16,338.81% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/15 31/12/16 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 31/12/15 30/12/16 -
Price 0.1700 0.0700 0.1400 0.0600 0.0850 0.3850 0.3400 -
P/RPS 1.23 0.71 0.55 0.20 0.39 1.29 1.01 3.16% YoY % 73.24% 29.09% 175.00% -48.72% -69.77% 27.72% - Horiz. % 121.78% 70.30% 54.46% 19.80% 38.61% 127.72% 100.00%
P/EPS 8.13 -5.24 10.55 -0.89 -1.37 74.58 -3.21 - YoY % 255.15% -149.67% 1,285.39% 35.04% -101.84% 2,423.36% - Horiz. % -253.27% 163.24% -328.66% 27.73% 42.68% -2,323.36% 100.00%
EY 12.29 -19.10 9.48 -112.65 -73.06 1.34 -31.17 - YoY % 164.35% -301.48% 108.42% -54.19% -5,552.24% 104.30% - Horiz. % -39.43% 61.28% -30.41% 361.41% 234.39% -4.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.60 1.85 1.96 1.04 0.69 0.01 2.13 -4.42% YoY % -13.51% -5.61% 88.46% 50.72% 6,800.00% -99.53% - Horiz. % 75.12% 86.85% 92.02% 48.83% 32.39% 0.47% 100.00%
Price Multiplier on Announcement Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/15 31/12/16 CAGR
Date 28/06/23 30/06/22 30/07/21 30/07/20 26/06/19 - 28/02/17 -
Price 0.1550 0.0700 0.1250 0.0650 0.0850 0.0000 0.4400 -
P/RPS 1.12 0.71 0.49 0.22 0.39 0.00 1.31 -2.44% YoY % 57.75% 44.90% 122.73% -43.59% 0.00% 0.00% - Horiz. % 85.50% 54.20% 37.40% 16.79% 29.77% 0.00% 100.00%
P/EPS 7.42 -5.24 9.42 -0.96 -1.37 0.00 -4.15 - YoY % 241.60% -155.63% 1,081.25% 29.93% 0.00% 0.00% - Horiz. % -178.80% 126.27% -226.99% 23.13% 33.01% -0.00% 100.00%
EY 13.48 -19.10 10.61 -103.99 -73.06 0.00 -24.09 - YoY % 170.58% -280.02% 110.20% -42.34% 0.00% 0.00% - Horiz. % -55.96% 79.29% -44.04% 431.67% 303.28% -0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.46 1.85 1.75 1.12 0.69 0.00 2.75 -9.52% YoY % -21.08% 5.71% 56.25% 62.32% 0.00% 0.00% - Horiz. % 53.09% 67.27% 63.64% 40.73% 25.09% 0.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MG Berhad Q4 2022 Results (30 June 2022).pdf 
