[MBWORLD] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 91.64%
YoY- 279.33%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 74,258 232,833 127,789 67,780 29,365 122,697 75,742 -1.31%
PBT 14,667 50,431 25,417 15,296 6,629 24,456 12,229 12.89%
Tax -3,908 -19,849 -5,810 -5,244 178 -8,667 -4,202 -4.72%
NP 10,759 30,582 19,607 10,052 6,807 15,789 8,027 21.58%
-
NP to SH 10,759 30,582 19,607 13,045 6,807 15,831 8,069 21.16%
-
Tax Rate 26.64% 39.36% 22.86% 34.28% -2.69% 35.44% 34.36% -
Total Cost 63,499 202,251 108,182 57,728 22,558 106,908 67,715 -4.19%
-
Net Worth 206,164 139,307 131,443 105,201 98,568 94,590 86,093 79.08%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 3,932 3,932 - - - - -
Div Payout % - 12.86% 20.05% - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 206,164 139,307 131,443 105,201 98,568 94,590 86,093 79.08%
NOSH 157,377 157,377 157,377 95,637 95,609 91,835 91,589 43.50%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 14.49% 13.13% 15.34% 14.83% 23.18% 12.87% 10.60% -
ROE 5.22% 21.95% 14.92% 12.40% 6.91% 16.74% 9.37% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 47.18 207.25 113.75 70.87 30.98 133.61 82.70 -31.23%
EPS 6.84 27.22 17.45 13.64 7.18 17.23 8.81 -15.53%
DPS 0.00 3.50 3.50 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.24 1.17 1.10 1.04 1.03 0.94 24.79%
Adjusted Per Share Value based on latest NOSH - 95,543
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 47.18 147.95 81.20 43.07 18.66 77.96 48.13 -1.32%
EPS 6.84 19.43 12.46 8.29 4.33 10.06 5.13 21.16%
DPS 0.00 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.31 0.8852 0.8352 0.6685 0.6263 0.601 0.5471 79.07%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.05 2.00 1.60 1.65 1.43 1.02 1.16 -
P/RPS 4.34 0.97 1.41 2.33 4.62 0.76 1.40 112.75%
P/EPS 29.99 7.35 9.17 12.10 19.91 5.92 13.17 73.17%
EY 3.33 13.61 10.91 8.27 5.02 16.90 7.59 -42.29%
DY 0.00 1.75 2.19 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.61 1.37 1.50 1.38 0.99 1.23 17.18%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 23/02/18 29/12/17 24/08/17 22/05/17 27/02/17 28/11/16 -
Price 1.90 2.20 2.00 1.63 1.79 1.31 1.06 -
P/RPS 4.03 1.06 1.76 2.30 5.78 0.98 1.28 114.96%
P/EPS 27.79 8.08 11.46 11.95 24.92 7.60 12.03 74.83%
EY 3.60 12.37 8.73 8.37 4.01 13.16 8.31 -42.77%
DY 0.00 1.59 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.77 1.71 1.48 1.72 1.27 1.13 18.10%

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