[MBWORLD] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 56.42%
YoY- 56.89%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 135,560 117,460 122,697 100,989 88,096 75,648 60,021 72.22%
PBT 30,592 26,516 24,456 16,305 12,674 4,560 5,431 216.91%
Tax -10,488 712 -8,667 -5,602 -5,674 -388 -472 691.87%
NP 20,104 27,228 15,789 10,702 7,000 4,172 4,959 154.46%
-
NP to SH 26,090 27,228 15,831 10,758 6,878 4,244 4,991 201.50%
-
Tax Rate 34.28% -2.69% 35.44% 34.36% 44.77% 8.51% 8.69% -
Total Cost 115,456 90,232 106,908 90,286 81,096 71,476 55,062 63.89%
-
Net Worth 105,201 98,568 94,590 86,093 81,618 78,660 77,841 22.26%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 105,201 98,568 94,590 86,093 81,618 78,660 77,841 22.26%
NOSH 95,637 95,609 91,835 91,589 91,706 91,465 91,577 2.93%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 14.83% 23.18% 12.87% 10.60% 7.95% 5.52% 8.26% -
ROE 24.80% 27.62% 16.74% 12.50% 8.43% 5.40% 6.41% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 141.74 123.93 133.61 110.26 96.06 82.71 65.54 67.31%
EPS 27.28 28.72 17.23 11.75 7.50 4.64 5.45 192.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.04 1.03 0.94 0.89 0.86 0.85 18.77%
Adjusted Per Share Value based on latest NOSH - 91,501
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 86.14 74.64 77.96 64.17 55.98 48.07 38.14 72.22%
EPS 16.58 17.30 10.06 6.84 4.37 2.70 3.17 201.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6685 0.6263 0.601 0.5471 0.5186 0.4998 0.4946 22.26%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.65 1.43 1.02 1.16 1.17 1.30 0.88 -
P/RPS 1.16 1.15 0.76 1.05 1.22 1.57 1.34 -9.17%
P/EPS 6.05 4.98 5.92 9.88 15.60 28.02 16.15 -48.06%
EY 16.53 20.09 16.90 10.13 6.41 3.57 6.19 92.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.38 0.99 1.23 1.31 1.51 1.04 27.68%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 22/05/17 27/02/17 28/11/16 29/08/16 25/05/16 24/02/16 -
Price 1.63 1.79 1.31 1.06 1.15 1.31 1.11 -
P/RPS 1.15 1.44 0.98 0.96 1.20 1.58 1.69 -22.65%
P/EPS 5.98 6.23 7.60 9.02 15.33 28.23 20.37 -55.86%
EY 16.74 16.05 13.16 11.08 6.52 3.54 4.91 126.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.72 1.27 1.13 1.29 1.52 1.31 8.48%

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