Highlights

[MBWORLD] QoQ Quarter Result on 2020-06-30 [#2]

Stock [MBWORLD]: MB WORLD GROUP BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -54.85%    YoY -     -69.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 36,663 59,998 62,426 79,336 90,360 105,450 77,925 -39.54%
  QoQ % -38.89% -3.89% -21.31% -12.20% -14.31% 35.32% -
  Horiz. % 47.05% 76.99% 80.11% 101.81% 115.96% 135.32% 100.00%
PBT 5,300 13,306 9,038 23,930 19,733 25,665 6,044 -8.39%
  QoQ % -60.17% 47.22% -62.23% 21.27% -23.11% 324.64% -
  Horiz. % 87.69% 220.15% 149.54% 395.93% 326.49% 424.64% 100.00%
Tax -904 -3,570 -214 -10,215 -5,264 -8,076 2,629 -
  QoQ % 74.68% -1,568.22% 97.91% -94.05% 34.82% -407.19% -
  Horiz. % -34.39% -135.79% -8.14% -388.55% -200.23% -307.19% 100.00%
NP 4,396 9,736 8,824 13,715 14,469 17,589 8,673 -36.46%
  QoQ % -54.85% 10.34% -35.66% -5.21% -17.74% 102.80% -
  Horiz. % 50.69% 112.26% 101.74% 158.13% 166.83% 202.80% 100.00%
NP to SH 4,396 9,736 8,824 13,715 14,469 17,589 8,673 -36.46%
  QoQ % -54.85% 10.34% -35.66% -5.21% -17.74% 102.80% -
  Horiz. % 50.69% 112.26% 101.74% 158.13% 166.83% 202.80% 100.00%
Tax Rate 17.06 % 26.83 % 2.37 % 42.69 % 26.68 % 31.47 % -43.50 % -
  QoQ % -36.41% 1,032.07% -94.45% 60.01% -15.22% 172.34% -
  Horiz. % -39.22% -61.68% -5.45% -98.14% -61.33% -72.34% 100.00%
Total Cost 32,267 50,262 53,602 65,621 75,891 87,861 69,252 -39.93%
  QoQ % -35.80% -6.23% -18.32% -13.53% -13.62% 26.87% -
  Horiz. % 46.59% 72.58% 77.40% 94.76% 109.59% 126.87% 100.00%
Net Worth 291,147 286,426 276,983 275,409 262,819 248,655 245,508 12.05%
  QoQ % 1.65% 3.41% 0.57% 4.79% 5.70% 1.28% -
  Horiz. % 118.59% 116.67% 112.82% 112.18% 107.05% 101.28% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - 7,868 - 4,878 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 161.29% 0.00% 100.00%
Div Payout % - % - % - % - % 54.38 % - % 56.25 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 96.68% 0.00% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 291,147 286,426 276,983 275,409 262,819 248,655 245,508 12.05%
  QoQ % 1.65% 3.41% 0.57% 4.79% 5.70% 1.28% -
  Horiz. % 118.59% 116.67% 112.82% 112.18% 107.05% 101.28% 100.00%
NOSH 157,377 157,377 157,377 157,377 157,377 157,377 157,377 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 11.99 % 16.23 % 14.14 % 17.29 % 16.01 % 16.68 % 11.13 % 5.09%
  QoQ % -26.12% 14.78% -18.22% 8.00% -4.02% 49.87% -
  Horiz. % 107.73% 145.82% 127.04% 155.35% 143.85% 149.87% 100.00%
ROE 1.51 % 3.40 % 3.19 % 4.98 % 5.51 % 7.07 % 3.53 % -43.26%
  QoQ % -55.59% 6.58% -35.94% -9.62% -22.07% 100.28% -
  Horiz. % 42.78% 96.32% 90.37% 141.08% 156.09% 200.28% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 23.30 38.12 39.67 50.41 57.42 67.00 49.51 -39.53%
  QoQ % -38.88% -3.91% -21.31% -12.21% -14.30% 35.33% -
  Horiz. % 47.06% 76.99% 80.13% 101.82% 115.98% 135.33% 100.00%
EPS 2.79 6.19 5.61 8.71 9.19 11.18 5.51 -36.50%
  QoQ % -54.93% 10.34% -35.59% -5.22% -17.80% 102.90% -
  Horiz. % 50.64% 112.34% 101.81% 158.08% 166.79% 202.90% 100.00%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 3.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 161.29% 0.00% 100.00%
NAPS 1.8500 1.8200 1.7600 1.7500 1.6700 1.5800 1.5600 12.05%
  QoQ % 1.65% 3.41% 0.57% 4.79% 5.70% 1.28% -
  Horiz. % 118.59% 116.67% 112.82% 112.18% 107.05% 101.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,377
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 23.30 38.12 39.67 50.41 57.42 67.00 49.51 -39.53%
  QoQ % -38.88% -3.91% -21.31% -12.21% -14.30% 35.33% -
  Horiz. % 47.06% 76.99% 80.13% 101.82% 115.98% 135.33% 100.00%
EPS 2.79 6.19 5.61 8.71 9.19 11.18 5.51 -36.50%
  QoQ % -54.93% 10.34% -35.59% -5.22% -17.80% 102.90% -
  Horiz. % 50.64% 112.34% 101.81% 158.08% 166.79% 202.90% 100.00%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 3.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 161.29% 0.00% 100.00%
NAPS 1.8500 1.8200 1.7600 1.7500 1.6700 1.5800 1.5600 12.05%
  QoQ % 1.65% 3.41% 0.57% 4.79% 5.70% 1.28% -
  Horiz. % 118.59% 116.67% 112.82% 112.18% 107.05% 101.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.9900 1.0900 1.6000 1.6100 1.6500 1.6200 1.7200 -
P/RPS 4.25 2.86 4.03 3.19 2.87 2.42 3.47 14.49%
  QoQ % 48.60% -29.03% 26.33% 11.15% 18.60% -30.26% -
  Horiz. % 122.48% 82.42% 116.14% 91.93% 82.71% 69.74% 100.00%
P/EPS 35.44 17.62 28.54 18.47 17.95 14.49 31.21 8.85%
  QoQ % 101.14% -38.26% 54.52% 2.90% 23.88% -53.57% -
  Horiz. % 113.55% 56.46% 91.45% 59.18% 57.51% 46.43% 100.00%
EY 2.82 5.68 3.50 5.41 5.57 6.90 3.20 -8.09%
  QoQ % -50.35% 62.29% -35.30% -2.87% -19.28% 115.62% -
  Horiz. % 88.12% 177.50% 109.38% 169.06% 174.06% 215.62% 100.00%
DY 0.00 0.00 0.00 0.00 3.03 0.00 1.80 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 168.33% 0.00% 100.00%
P/NAPS 0.54 0.60 0.91 0.92 0.99 1.03 1.10 -37.80%
  QoQ % -10.00% -34.07% -1.09% -7.07% -3.88% -6.36% -
  Horiz. % 49.09% 54.55% 82.73% 83.64% 90.00% 93.64% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 25/06/20 26/02/20 22/11/19 28/08/19 29/05/19 26/02/19 -
Price 0.9750 0.9900 1.5000 1.5400 1.5600 1.5800 1.6900 -
P/RPS 4.19 2.60 3.78 3.05 2.72 2.36 3.41 14.73%
  QoQ % 61.15% -31.22% 23.93% 12.13% 15.25% -30.79% -
  Horiz. % 122.87% 76.25% 110.85% 89.44% 79.77% 69.21% 100.00%
P/EPS 34.91 16.00 26.75 17.67 16.97 14.14 30.67 9.02%
  QoQ % 118.19% -40.19% 51.39% 4.12% 20.01% -53.90% -
  Horiz. % 113.82% 52.17% 87.22% 57.61% 55.33% 46.10% 100.00%
EY 2.86 6.25 3.74 5.66 5.89 7.07 3.26 -8.36%
  QoQ % -54.24% 67.11% -33.92% -3.90% -16.69% 116.87% -
  Horiz. % 87.73% 191.72% 114.72% 173.62% 180.67% 216.87% 100.00%
DY 0.00 0.00 0.00 0.00 3.21 0.00 1.83 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 175.41% 0.00% 100.00%
P/NAPS 0.53 0.54 0.85 0.88 0.93 1.00 1.08 -37.81%
  QoQ % -1.85% -36.47% -3.41% -5.38% -7.00% -7.41% -
  Horiz. % 49.07% 50.00% 78.70% 81.48% 86.11% 92.59% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
4. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
5. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
6. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
7. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
8. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
PARTNERS & BROKERS