[MBWORLD] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 16.98%
YoY- 93.18%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 278,774 331,052 297,032 232,833 170,385 135,560 117,460 77.83%
PBT 76,561 85,932 58,668 50,431 33,889 30,592 26,516 102.63%
Tax -20,297 -20,258 -15,632 -19,849 -7,746 -10,488 712 -
NP 56,264 65,674 43,036 30,582 26,142 20,104 27,228 62.16%
-
NP to SH 56,264 65,674 43,036 30,582 26,142 26,090 27,228 62.16%
-
Tax Rate 26.51% 23.57% 26.64% 39.36% 22.86% 34.28% -2.69% -
Total Cost 222,510 265,378 253,996 202,251 144,242 115,456 90,232 82.42%
-
Net Worth 236,065 226,623 206,164 139,307 131,443 105,201 98,568 78.90%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 14,478 - - 3,932 5,242 - - -
Div Payout % 25.73% - - 12.86% 20.05% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 236,065 226,623 206,164 139,307 131,443 105,201 98,568 78.90%
NOSH 157,377 157,377 157,377 157,377 157,377 95,637 95,609 39.36%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 20.18% 19.84% 14.49% 13.13% 15.34% 14.83% 23.18% -
ROE 23.83% 28.98% 20.87% 21.95% 19.89% 24.80% 27.62% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 177.14 210.36 188.74 207.25 151.66 141.74 123.93 26.86%
EPS 35.75 41.74 27.36 27.22 23.27 27.28 28.72 15.70%
DPS 9.20 0.00 0.00 3.50 4.67 0.00 0.00 -
NAPS 1.50 1.44 1.31 1.24 1.17 1.10 1.04 27.62%
Adjusted Per Share Value based on latest NOSH - 157,377
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 177.14 210.36 188.74 147.95 108.27 86.14 74.64 77.82%
EPS 35.75 41.74 27.36 19.43 16.61 16.58 17.30 62.16%
DPS 9.20 0.00 0.00 2.50 3.33 0.00 0.00 -
NAPS 1.50 1.44 1.31 0.8852 0.8352 0.6685 0.6263 78.91%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.60 1.80 2.05 2.00 1.60 1.65 1.43 -
P/RPS 0.90 0.86 1.09 0.97 1.05 1.16 1.15 -15.06%
P/EPS 4.48 4.31 7.50 7.35 6.88 6.05 4.98 -6.80%
EY 22.34 23.18 13.34 13.61 14.54 16.53 20.09 7.32%
DY 5.75 0.00 0.00 1.75 2.92 0.00 0.00 -
P/NAPS 1.07 1.25 1.56 1.61 1.37 1.50 1.38 -15.58%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 20/08/18 28/05/18 23/02/18 29/12/17 24/08/17 22/05/17 -
Price 1.94 1.64 1.90 2.20 2.00 1.63 1.79 -
P/RPS 1.10 0.78 1.01 1.06 1.32 1.15 1.44 -16.42%
P/EPS 5.43 3.93 6.95 8.08 8.59 5.98 6.23 -8.74%
EY 18.43 25.45 14.39 12.37 11.63 16.74 16.05 9.64%
DY 4.74 0.00 0.00 1.59 2.33 0.00 0.00 -
P/NAPS 1.29 1.14 1.45 1.77 1.71 1.48 1.72 -17.43%

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