Highlights

[MBWORLD] YoY Quarter Result on 2017-09-30 [#3]

Stock [MBWORLD]: MB WORLD GROUP BERHAD
Announcement Date 29-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     5.66%    YoY -     42.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 60,609 31,694 12,299 10,550 2,740 14,114 13,042 29.15%
  YoY % 91.23% 157.70% 16.58% 285.04% -80.59% 8.22% -
  Horiz. % 464.72% 243.01% 94.30% 80.89% 21.01% 108.22% 100.00%
PBT 10,121 5,892 6,560 -1,053 -6,000 -663 -1,642 -
  YoY % 71.78% -10.18% 722.98% 82.45% -804.98% 59.62% -
  Horiz. % -616.38% -358.83% -399.51% 64.13% 365.41% 40.38% 100.00%
Tax -3,559 -1,262 -39 -9 -273 321 39 -
  YoY % -182.01% -3,135.90% -333.33% 96.70% -185.05% 723.08% -
  Horiz. % -9,125.64% -3,235.90% -100.00% -23.08% -700.00% 823.08% 100.00%
NP 6,562 4,630 6,521 -1,062 -6,273 -342 -1,603 -
  YoY % 41.73% -29.00% 714.03% 83.07% -1,734.21% 78.67% -
  Horiz. % -409.36% -288.83% -406.80% 66.25% 391.33% 21.33% 100.00%
NP to SH 6,592 4,630 6,522 -1,062 -6,203 -323 -1,602 -
  YoY % 42.38% -29.01% 714.12% 82.88% -1,820.43% 79.84% -
  Horiz. % -411.49% -289.01% -407.12% 66.29% 387.20% 20.16% 100.00%
Tax Rate 35.16 % 21.42 % 0.59 % - % - % - % - % -
  YoY % 64.15% 3,530.51% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5,959.32% 3,630.51% 100.00% - - - -
Total Cost 54,047 27,064 5,778 11,612 9,013 14,456 14,645 24.29%
  YoY % 99.70% 368.40% -50.24% 28.84% -37.65% -1.29% -
  Horiz. % 369.05% 184.80% 39.45% 79.29% 61.54% 98.71% 100.00%
Net Worth 131,443 86,011 77,860 134,857 75,864 86,133 93,449 5.85%
  YoY % 52.82% 10.47% -42.26% 77.76% -11.92% -7.83% -
  Horiz. % 140.66% 92.04% 83.32% 144.31% 81.18% 92.17% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 3,932 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 59.65 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 131,443 86,011 77,860 134,857 75,864 86,133 93,449 5.85%
  YoY % 52.82% 10.47% -42.26% 77.76% -11.92% -7.83% -
  Horiz. % 140.66% 92.04% 83.32% 144.31% 81.18% 92.17% 100.00%
NOSH 112,345 91,501 91,601 168,571 89,251 89,722 89,000 3.95%
  YoY % 22.78% -0.11% -45.66% 88.87% -0.52% 0.81% -
  Horiz. % 126.23% 102.81% 102.92% 189.41% 100.28% 100.81% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 10.83 % 14.61 % 53.02 % -10.07 % -228.94 % -2.42 % -12.29 % -
  YoY % -25.87% -72.44% 626.51% 95.60% -9,360.33% 80.31% -
  Horiz. % -88.12% -118.88% -431.41% 81.94% 1,862.82% 19.69% 100.00%
ROE 5.02 % 5.38 % 8.38 % -0.79 % -8.18 % -0.38 % -1.71 % -
  YoY % -6.69% -35.80% 1,160.76% 90.34% -2,052.63% 77.78% -
  Horiz. % -293.57% -314.62% -490.06% 46.20% 478.36% 22.22% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 53.95 34.64 13.43 6.26 3.07 15.73 14.65 24.24%
  YoY % 55.74% 157.93% 114.54% 103.91% -80.48% 7.37% -
  Horiz. % 368.26% 236.45% 91.67% 42.73% 20.96% 107.37% 100.00%
EPS 5.84 5.06 7.12 -0.63 -6.95 -0.36 -1.80 -
  YoY % 15.42% -28.93% 1,230.16% 90.94% -1,830.56% 80.00% -
  Horiz. % -324.44% -281.11% -395.56% 35.00% 386.11% 20.00% 100.00%
DPS 3.50 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. % 100.00% - - - - - -
NAPS 1.1700 0.9400 0.8500 0.8000 0.8500 0.9600 1.0500 1.82%
  YoY % 24.47% 10.59% 6.25% -5.88% -11.46% -8.57% -
  Horiz. % 111.43% 89.52% 80.95% 76.19% 80.95% 91.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,377
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 38.51 20.14 7.81 6.70 1.74 8.97 8.29 29.14%
  YoY % 91.21% 157.87% 16.57% 285.06% -80.60% 8.20% -
  Horiz. % 464.54% 242.94% 94.21% 80.82% 20.99% 108.20% 100.00%
EPS 4.19 2.94 4.14 -0.67 -3.94 -0.21 -1.02 -
  YoY % 42.52% -28.99% 717.91% 82.99% -1,776.19% 79.41% -
  Horiz. % -410.78% -288.24% -405.88% 65.69% 386.27% 20.59% 100.00%
DPS 2.50 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. % 100.00% - - - - - -
NAPS 0.8352 0.5465 0.4947 0.8569 0.4821 0.5473 0.5938 5.84%
  YoY % 52.83% 10.47% -42.27% 77.74% -11.91% -7.83% -
  Horiz. % 140.65% 92.03% 83.31% 144.31% 81.19% 92.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.6000 1.1600 0.7400 0.5200 0.4300 0.4100 0.5500 -
P/RPS 2.97 3.35 5.51 8.31 14.01 2.61 3.75 -3.81%
  YoY % -11.34% -39.20% -33.69% -40.69% 436.78% -30.40% -
  Horiz. % 79.20% 89.33% 146.93% 221.60% 373.60% 69.60% 100.00%
P/EPS 27.27 22.92 10.39 -82.54 -6.19 -113.89 -30.56 -
  YoY % 18.98% 120.60% 112.59% -1,233.44% 94.56% -272.68% -
  Horiz. % -89.23% -75.00% -34.00% 270.09% 20.26% 372.68% 100.00%
EY 3.67 4.36 9.62 -1.21 -16.16 -0.88 -3.27 -
  YoY % -15.83% -54.68% 895.04% 92.51% -1,736.36% 73.09% -
  Horiz. % -112.23% -133.33% -294.19% 37.00% 494.19% 26.91% 100.00%
DY 2.19 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. % 100.00% - - - - - -
P/NAPS 1.37 1.23 0.87 0.65 0.51 0.43 0.52 17.50%
  YoY % 11.38% 41.38% 33.85% 27.45% 18.60% -17.31% -
  Horiz. % 263.46% 236.54% 167.31% 125.00% 98.08% 82.69% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/12/17 28/11/16 24/11/15 26/11/14 26/11/13 30/11/12 17/11/11 -
Price 2.0000 1.0600 0.8100 0.6950 0.4100 0.3900 0.5600 -
P/RPS 3.71 3.06 6.03 11.10 13.36 2.48 3.82 -0.49%
  YoY % 21.24% -49.25% -45.68% -16.92% 438.71% -35.08% -
  Horiz. % 97.12% 80.10% 157.85% 290.58% 349.74% 64.92% 100.00%
P/EPS 34.09 20.95 11.38 -110.32 -5.90 -108.33 -31.11 -
  YoY % 62.72% 84.09% 110.32% -1,769.83% 94.55% -248.22% -
  Horiz. % -109.58% -67.34% -36.58% 354.61% 18.96% 348.22% 100.00%
EY 2.93 4.77 8.79 -0.91 -16.95 -0.92 -3.21 -
  YoY % -38.57% -45.73% 1,065.93% 94.63% -1,742.39% 71.34% -
  Horiz. % -91.28% -148.60% -273.83% 28.35% 528.04% 28.66% 100.00%
DY 1.75 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. % 100.00% - - - - - -
P/NAPS 1.71 1.13 0.95 0.87 0.48 0.41 0.53 21.54%
  YoY % 51.33% 18.95% 9.20% 81.25% 17.07% -22.64% -
  Horiz. % 322.64% 213.21% 179.25% 164.15% 90.57% 77.36% 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.
 


 

407  537  503  376 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.12+0.015 
 PERISAI 0.09+0.04 
 GLOTEC 0.06+0.005 
 DAYA 0.105+0.015 
 HUAAN 0.555-0.09 
 SUMATEC-WB 0.05+0.01 
 VIZIONE 0.175-0.015 
 SAPNRG 0.845-0.035 
 XINGHE 0.06+0.01 
 NETX 0.0450.00 
Partners & Brokers