[MBWORLD] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 82.26%
YoY- -2.37%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 59,998 337,572 275,146 195,810 105,450 287,006 209,081 -56.46%
PBT 13,306 78,367 69,329 45,398 25,665 63,465 57,421 -62.23%
Tax -3,570 -23,769 -23,555 -13,340 -8,076 -12,594 -15,223 -61.93%
NP 9,736 54,598 45,774 32,058 17,589 50,871 42,198 -62.34%
-
NP to SH 9,736 54,598 45,774 32,058 17,589 50,871 42,198 -62.34%
-
Tax Rate 26.83% 30.33% 33.98% 29.38% 31.47% 19.84% 26.51% -
Total Cost 50,262 282,974 229,372 163,752 87,861 236,135 166,883 -55.03%
-
Net Worth 286,426 276,983 275,409 262,819 248,655 245,508 236,065 13.74%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 7,868 7,868 7,868 - 15,737 10,859 -
Div Payout % - 14.41% 17.19% 24.55% - 30.94% 25.73% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 286,426 276,983 275,409 262,819 248,655 245,508 236,065 13.74%
NOSH 157,377 157,377 157,377 157,377 157,377 157,377 157,377 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 16.23% 16.17% 16.64% 16.37% 16.68% 17.72% 20.18% -
ROE 3.40% 19.71% 16.62% 12.20% 7.07% 20.72% 17.88% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 38.12 214.50 174.83 124.42 67.00 182.37 132.85 -56.46%
EPS 6.19 34.69 29.09 20.37 11.18 32.33 26.81 -62.33%
DPS 0.00 5.00 5.00 5.00 0.00 10.00 6.90 -
NAPS 1.82 1.76 1.75 1.67 1.58 1.56 1.50 13.74%
Adjusted Per Share Value based on latest NOSH - 157,377
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 38.12 214.50 174.83 124.42 67.00 182.37 132.85 -56.46%
EPS 6.19 34.69 29.09 20.37 11.18 32.33 26.81 -62.33%
DPS 0.00 5.00 5.00 5.00 0.00 10.00 6.90 -
NAPS 1.82 1.76 1.75 1.67 1.58 1.56 1.50 13.74%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.09 1.60 1.61 1.65 1.62 1.72 1.60 -
P/RPS 2.86 0.75 0.92 1.33 2.42 0.94 1.20 78.33%
P/EPS 17.62 4.61 5.54 8.10 14.49 5.32 5.97 105.62%
EY 5.68 21.68 18.07 12.35 6.90 18.79 16.76 -51.35%
DY 0.00 3.13 3.11 3.03 0.00 5.81 4.31 -
P/NAPS 0.60 0.91 0.92 0.99 1.03 1.10 1.07 -31.97%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 25/06/20 26/02/20 22/11/19 28/08/19 29/05/19 26/02/19 28/11/18 -
Price 0.99 1.50 1.54 1.56 1.58 1.69 1.94 -
P/RPS 2.60 0.70 0.88 1.25 2.36 0.93 1.46 46.86%
P/EPS 16.00 4.32 5.29 7.66 14.14 5.23 7.24 69.58%
EY 6.25 23.13 18.89 13.06 7.07 19.13 13.82 -41.05%
DY 0.00 3.33 3.25 3.21 0.00 5.92 3.56 -
P/NAPS 0.54 0.85 0.88 0.93 1.00 1.08 1.29 -44.01%

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