[MBWORLD] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 96.2%
YoY- 217.19%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 127,789 67,780 29,365 122,697 75,742 44,048 18,912 256.99%
PBT 25,417 15,296 6,629 24,456 12,229 6,337 1,140 690.66%
Tax -5,810 -5,244 178 -8,667 -4,202 -2,837 -97 1427.05%
NP 19,607 10,052 6,807 15,789 8,027 3,500 1,043 605.73%
-
NP to SH 19,607 13,045 6,807 15,831 8,069 3,439 1,061 597.73%
-
Tax Rate 22.86% 34.28% -2.69% 35.44% 34.36% 44.77% 8.51% -
Total Cost 108,182 57,728 22,558 106,908 67,715 40,548 17,869 231.81%
-
Net Worth 131,443 105,201 98,568 94,590 86,093 81,618 78,660 40.77%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 3,932 - - - - - - -
Div Payout % 20.05% - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 131,443 105,201 98,568 94,590 86,093 81,618 78,660 40.77%
NOSH 157,377 95,637 95,609 91,835 91,589 91,706 91,465 43.54%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 15.34% 14.83% 23.18% 12.87% 10.60% 7.95% 5.52% -
ROE 14.92% 12.40% 6.91% 16.74% 9.37% 4.21% 1.35% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 113.75 70.87 30.98 133.61 82.70 48.03 20.68 211.27%
EPS 17.45 13.64 7.18 17.23 8.81 3.75 1.16 508.38%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.10 1.04 1.03 0.94 0.89 0.86 22.75%
Adjusted Per Share Value based on latest NOSH - 91,872
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 81.20 43.07 18.66 77.96 48.13 27.99 12.02 256.94%
EPS 12.46 8.29 4.33 10.06 5.13 2.19 0.67 600.68%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8352 0.6685 0.6263 0.601 0.5471 0.5186 0.4998 40.77%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.60 1.65 1.43 1.02 1.16 1.17 1.30 -
P/RPS 1.41 2.33 4.62 0.76 1.40 2.44 6.29 -63.06%
P/EPS 9.17 12.10 19.91 5.92 13.17 31.20 112.07 -81.12%
EY 10.91 8.27 5.02 16.90 7.59 3.21 0.89 430.83%
DY 2.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.50 1.38 0.99 1.23 1.31 1.51 -6.27%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/12/17 24/08/17 22/05/17 27/02/17 28/11/16 29/08/16 25/05/16 -
Price 2.00 1.63 1.79 1.31 1.06 1.15 1.31 -
P/RPS 1.76 2.30 5.78 0.98 1.28 2.39 6.34 -57.41%
P/EPS 11.46 11.95 24.92 7.60 12.03 30.67 112.93 -78.21%
EY 8.73 8.37 4.01 13.16 8.31 3.26 0.89 357.59%
DY 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.48 1.72 1.27 1.13 1.29 1.52 8.16%

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