[MBWORLD] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -14.97%
YoY- 261.74%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 122,697 100,989 88,096 75,648 60,021 55,853 59,182 62.23%
PBT 24,456 16,305 12,674 4,560 5,431 6,926 -2,730 -
Tax -8,667 -5,602 -5,674 -388 -472 -62 -16 6419.51%
NP 15,789 10,702 7,000 4,172 4,959 6,864 -2,746 -
-
NP to SH 15,831 10,758 6,878 4,244 4,991 6,857 -2,758 -
-
Tax Rate 35.44% 34.36% 44.77% 8.51% 8.69% 0.90% - -
Total Cost 106,908 90,286 81,096 71,476 55,062 48,989 61,928 43.66%
-
Net Worth 94,590 86,093 81,618 78,660 77,841 77,785 71,233 20.70%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 94,590 86,093 81,618 78,660 77,841 77,785 71,233 20.70%
NOSH 91,835 91,589 91,706 91,465 91,577 91,512 91,324 0.37%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.87% 10.60% 7.95% 5.52% 8.26% 12.29% -4.64% -
ROE 16.74% 12.50% 8.43% 5.40% 6.41% 8.82% -3.87% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 133.61 110.26 96.06 82.71 65.54 61.03 64.80 61.64%
EPS 17.23 11.75 7.50 4.64 5.45 7.49 -3.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.94 0.89 0.86 0.85 0.85 0.78 20.26%
Adjusted Per Share Value based on latest NOSH - 91,465
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 77.96 64.17 55.98 48.07 38.14 35.49 37.61 62.21%
EPS 10.06 6.84 4.37 2.70 3.17 4.36 -1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.601 0.5471 0.5186 0.4998 0.4946 0.4943 0.4526 20.70%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.02 1.16 1.17 1.30 0.88 0.74 0.755 -
P/RPS 0.76 1.05 1.22 1.57 1.34 1.21 1.17 -24.89%
P/EPS 5.92 9.88 15.60 28.02 16.15 9.88 -25.00 -
EY 16.90 10.13 6.41 3.57 6.19 10.13 -4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.23 1.31 1.51 1.04 0.87 0.97 1.36%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 28/11/16 29/08/16 25/05/16 24/02/16 24/11/15 21/08/15 -
Price 1.31 1.06 1.15 1.31 1.11 0.81 0.795 -
P/RPS 0.98 0.96 1.20 1.58 1.69 1.33 1.23 -13.99%
P/EPS 7.60 9.02 15.33 28.23 20.37 10.81 -26.32 -
EY 13.16 11.08 6.52 3.54 4.91 9.25 -3.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.13 1.29 1.52 1.31 0.95 1.02 15.65%

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