Highlights

[MBWORLD] YoY 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?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 36,663 90,360 91,268 38,415 25,136 12,776 8,596 27.32%
  YoY % -59.43% -0.99% 137.58% 52.83% 96.74% 48.63% -
  Horiz. % 426.51% 1,051.19% 1,061.75% 446.89% 292.42% 148.63% 100.00%
PBT 5,300 19,733 28,299 8,668 5,197 -694 -2,195 -
  YoY % -73.14% -30.27% 226.48% 66.79% 848.85% 68.38% -
  Horiz. % -241.46% -899.00% -1,289.25% -394.90% -236.77% 31.62% 100.00%
Tax -904 -5,264 -6,221 -2,429 -2,740 -8 -3 158.70%
  YoY % 82.83% 15.38% -156.11% 11.35% -34,150.00% -166.67% -
  Horiz. % 30,133.33% 175,466.66% 207,366.67% 80,966.67% 91,333.33% 266.67% 100.00%
NP 4,396 14,469 22,078 6,239 2,457 -702 -2,198 -
  YoY % -69.62% -34.46% 253.87% 153.93% 450.00% 68.06% -
  Horiz. % -200.00% -658.28% -1,004.46% -283.85% -111.78% 31.94% 100.00%
NP to SH 4,396 14,469 22,078 6,239 2,378 -723 -2,199 -
  YoY % -69.62% -34.46% 253.87% 162.36% 428.91% 67.12% -
  Horiz. % -199.91% -657.98% -1,004.00% -283.72% -108.14% 32.88% 100.00%
Tax Rate 17.06 % 26.68 % 21.98 % 28.02 % 52.72 % - % - % -
  YoY % -36.06% 21.38% -21.56% -46.85% 0.00% 0.00% -
  Horiz. % 32.36% 50.61% 41.69% 53.15% 100.00% - -
Total Cost 32,267 75,891 69,190 32,176 22,679 13,478 10,794 20.00%
  YoY % -57.48% 9.68% 115.04% 41.88% 68.27% 24.87% -
  Horiz. % 298.93% 703.09% 641.00% 298.09% 210.11% 124.87% 100.00%
Net Worth 291,147 262,819 226,623 105,098 81,400 71,384 72,406 26.08%
  YoY % 10.78% 15.97% 115.63% 29.11% 14.03% -1.41% -
  Horiz. % 402.10% 362.98% 312.99% 145.15% 112.42% 98.59% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 7,868 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 54.38 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 291,147 262,819 226,623 105,098 81,400 71,384 72,406 26.08%
  YoY % 10.78% 15.97% 115.63% 29.11% 14.03% -1.41% -
  Horiz. % 402.10% 362.98% 312.99% 145.15% 112.42% 98.59% 100.00%
NOSH 157,377 157,377 157,377 95,543 91,461 91,518 89,390 9.88%
  YoY % 0.00% 0.00% 64.72% 4.46% -0.06% 2.38% -
  Horiz. % 176.06% 176.06% 176.06% 106.88% 102.32% 102.38% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 11.99 % 16.01 % 24.19 % 16.24 % 9.77 % -5.49 % -25.57 % -
  YoY % -25.11% -33.82% 48.95% 66.22% 277.96% 78.53% -
  Horiz. % -46.89% -62.61% -94.60% -63.51% -38.21% 21.47% 100.00%
ROE 1.51 % 5.51 % 9.74 % 5.94 % 2.92 % -1.01 % -3.04 % -
  YoY % -72.60% -43.43% 63.97% 103.42% 389.11% 66.78% -
  Horiz. % -49.67% -181.25% -320.39% -195.39% -96.05% 33.22% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 23.30 57.42 57.99 40.21 27.48 13.96 9.62 15.87%
  YoY % -59.42% -0.98% 44.22% 46.32% 96.85% 45.11% -
  Horiz. % 242.20% 596.88% 602.81% 417.98% 285.65% 145.11% 100.00%
EPS 2.79 9.19 14.03 6.53 2.60 -0.79 -2.46 -
  YoY % -69.64% -34.50% 114.85% 151.15% 429.11% 67.89% -
  Horiz. % -113.41% -373.58% -570.33% -265.45% -105.69% 32.11% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.8500 1.6700 1.4400 1.1000 0.8900 0.7800 0.8100 14.74%
  YoY % 10.78% 15.97% 30.91% 23.60% 14.10% -3.70% -
  Horiz. % 228.40% 206.17% 177.78% 135.80% 109.88% 96.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,377
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 23.30 57.42 57.99 24.41 15.97 8.12 5.46 27.33%
  YoY % -59.42% -0.98% 137.57% 52.85% 96.67% 48.72% -
  Horiz. % 426.74% 1,051.65% 1,062.09% 447.07% 292.49% 148.72% 100.00%
EPS 2.79 9.19 14.03 3.96 1.51 -0.46 -1.40 -
  YoY % -69.64% -34.50% 254.29% 162.25% 428.26% 67.14% -
  Horiz. % -199.29% -656.43% -1,002.14% -282.86% -107.86% 32.86% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.8500 1.6700 1.4400 0.6678 0.5172 0.4536 0.4601 26.07%
  YoY % 10.78% 15.97% 115.63% 29.12% 14.02% -1.41% -
  Horiz. % 402.09% 362.96% 312.98% 145.14% 112.41% 98.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.9900 1.6500 1.8000 1.6500 1.1700 0.7550 0.4050 -
P/RPS 4.25 2.87 3.10 4.10 4.26 5.41 4.21 0.16%
  YoY % 48.08% -7.42% -24.39% -3.76% -21.26% 28.50% -
  Horiz. % 100.95% 68.17% 73.63% 97.39% 101.19% 128.50% 100.00%
P/EPS 35.44 17.95 12.83 25.27 45.00 -95.57 -16.46 -
  YoY % 97.44% 39.91% -49.23% -43.84% 147.09% -480.62% -
  Horiz. % -215.31% -109.05% -77.95% -153.52% -273.39% 580.62% 100.00%
EY 2.82 5.57 7.79 3.96 2.22 -1.05 -6.07 -
  YoY % -49.37% -28.50% 96.72% 78.38% 311.43% 82.70% -
  Horiz. % -46.46% -91.76% -128.34% -65.24% -36.57% 17.30% 100.00%
DY 0.00 3.03 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.54 0.99 1.25 1.50 1.31 0.97 0.50 1.29%
  YoY % -45.45% -20.80% -16.67% 14.50% 35.05% 94.00% -
  Horiz. % 108.00% 198.00% 250.00% 300.00% 262.00% 194.00% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 28/08/19 20/08/18 24/08/17 29/08/16 21/08/15 28/08/14 -
Price 0.9750 1.5600 1.6400 1.6300 1.1500 0.7950 0.5300 -
P/RPS 4.19 2.72 2.83 4.05 4.18 5.69 5.51 -4.46%
  YoY % 54.04% -3.89% -30.12% -3.11% -26.54% 3.27% -
  Horiz. % 76.04% 49.36% 51.36% 73.50% 75.86% 103.27% 100.00%
P/EPS 34.91 16.97 11.69 24.96 44.23 -100.63 -21.54 -
  YoY % 105.72% 45.17% -53.17% -43.57% 143.95% -367.18% -
  Horiz. % -162.07% -78.78% -54.27% -115.88% -205.34% 467.18% 100.00%
EY 2.86 5.89 8.55 4.01 2.26 -0.99 -4.64 -
  YoY % -51.44% -31.11% 113.22% 77.43% 328.28% 78.66% -
  Horiz. % -61.64% -126.94% -184.27% -86.42% -48.71% 21.34% 100.00%
DY 0.00 3.21 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.53 0.93 1.14 1.48 1.29 1.02 0.65 -3.34%
  YoY % -43.01% -18.42% -22.97% 14.73% 26.47% 56.92% -
  Horiz. % 81.54% 143.08% 175.38% 227.69% 198.46% 156.92% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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!
PARTNERS & BROKERS