[MBWORLD] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 19.28%
YoY- 7.33%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 96,661 59,998 337,572 275,146 195,810 105,450 287,006 -51.62%
PBT 18,606 13,306 78,367 69,329 45,398 25,665 63,465 -55.90%
Tax -4,474 -3,570 -23,769 -23,555 -13,340 -8,076 -12,594 -49.87%
NP 14,132 9,736 54,598 45,774 32,058 17,589 50,871 -57.45%
-
NP to SH 14,132 9,736 54,598 45,774 32,058 17,589 50,871 -57.45%
-
Tax Rate 24.05% 26.83% 30.33% 33.98% 29.38% 31.47% 19.84% -
Total Cost 82,529 50,262 282,974 229,372 163,752 87,861 236,135 -50.41%
-
Net Worth 291,147 286,426 276,983 275,409 262,819 248,655 245,508 12.04%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 7,868 7,868 7,868 - 15,737 -
Div Payout % - - 14.41% 17.19% 24.55% - 30.94% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 291,147 286,426 276,983 275,409 262,819 248,655 245,508 12.04%
NOSH 157,377 157,377 157,377 157,377 157,377 157,377 157,377 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 14.62% 16.23% 16.17% 16.64% 16.37% 16.68% 17.72% -
ROE 4.85% 3.40% 19.71% 16.62% 12.20% 7.07% 20.72% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 61.42 38.12 214.50 174.83 124.42 67.00 182.37 -51.62%
EPS 8.98 6.19 34.69 29.09 20.37 11.18 32.33 -57.46%
DPS 0.00 0.00 5.00 5.00 5.00 0.00 10.00 -
NAPS 1.85 1.82 1.76 1.75 1.67 1.58 1.56 12.04%
Adjusted Per Share Value based on latest NOSH - 157,377
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 61.42 38.12 214.50 174.83 124.42 67.00 182.37 -51.62%
EPS 8.98 6.19 34.69 29.09 20.37 11.18 32.33 -57.46%
DPS 0.00 0.00 5.00 5.00 5.00 0.00 10.00 -
NAPS 1.85 1.82 1.76 1.75 1.67 1.58 1.56 12.04%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.99 1.09 1.60 1.61 1.65 1.62 1.72 -
P/RPS 1.61 2.86 0.75 0.92 1.33 2.42 0.94 43.19%
P/EPS 11.02 17.62 4.61 5.54 8.10 14.49 5.32 62.56%
EY 9.07 5.68 21.68 18.07 12.35 6.90 18.79 -38.49%
DY 0.00 0.00 3.13 3.11 3.03 0.00 5.81 -
P/NAPS 0.54 0.60 0.91 0.92 0.99 1.03 1.10 -37.79%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 25/06/20 26/02/20 22/11/19 28/08/19 29/05/19 26/02/19 -
Price 0.975 0.99 1.50 1.54 1.56 1.58 1.69 -
P/RPS 1.59 2.60 0.70 0.88 1.25 2.36 0.93 43.02%
P/EPS 10.86 16.00 4.32 5.29 7.66 14.14 5.23 62.83%
EY 9.21 6.25 23.13 18.89 13.06 7.07 19.13 -38.59%
DY 0.00 0.00 3.33 3.25 3.21 0.00 5.92 -
P/NAPS 0.53 0.54 0.85 0.88 0.93 1.00 1.08 -37.81%

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