[MBWORLD] QoQ Cumulative 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- 55.97%
YoY- 93.18%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 209,081 165,526 74,258 232,833 127,789 67,780 29,365 269.66%
PBT 57,421 42,966 14,667 50,431 25,417 15,296 6,629 321.22%
Tax -15,223 -10,129 -3,908 -19,849 -5,810 -5,244 178 -
NP 42,198 32,837 10,759 30,582 19,607 10,052 6,807 237.08%
-
NP to SH 42,198 32,837 10,759 30,582 19,607 13,045 6,807 237.08%
-
Tax Rate 26.51% 23.57% 26.64% 39.36% 22.86% 34.28% -2.69% -
Total Cost 166,883 132,689 63,499 202,251 108,182 57,728 22,558 279.20%
-
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 10,859 - - 3,932 3,932 - - -
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 17.88% 14.49% 5.22% 21.95% 14.92% 12.40% 6.91% -
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 132.85 105.18 47.18 207.25 113.75 70.87 30.98 163.71%
EPS 26.81 20.87 6.84 27.22 17.45 13.64 7.18 140.49%
DPS 6.90 0.00 0.00 3.50 3.50 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 132.85 105.18 47.18 147.95 81.20 43.07 18.66 269.64%
EPS 26.81 20.87 6.84 19.43 12.46 8.29 4.33 236.81%
DPS 6.90 0.00 0.00 2.50 2.50 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 1.20 1.71 4.34 0.97 1.41 2.33 4.62 -59.25%
P/EPS 5.97 8.63 29.99 7.35 9.17 12.10 19.91 -55.16%
EY 16.76 11.59 3.33 13.61 10.91 8.27 5.02 123.21%
DY 4.31 0.00 0.00 1.75 2.19 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 1.46 1.56 4.03 1.06 1.76 2.30 5.78 -60.00%
P/EPS 7.24 7.86 27.79 8.08 11.46 11.95 24.92 -56.10%
EY 13.82 12.72 3.60 12.37 8.73 8.37 4.01 127.98%
DY 3.56 0.00 0.00 1.59 1.75 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