[MBWORLD] QoQ 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- 67.65%
YoY- 5206.58%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 60,609 38,415 29,365 46,955 31,694 25,136 18,912 117.21%
PBT 10,121 8,668 6,629 12,227 5,892 5,197 1,140 328.18%
Tax -3,559 -2,429 178 -4,465 -1,262 -2,740 -97 1001.75%
NP 6,562 6,239 6,807 7,762 4,630 2,457 1,043 240.42%
-
NP to SH 6,592 6,239 6,807 7,762 4,630 2,378 1,061 237.58%
-
Tax Rate 35.16% 28.02% -2.69% 36.52% 21.42% 52.72% 8.51% -
Total Cost 54,047 32,176 22,558 39,193 27,064 22,679 17,869 109.00%
-
Net Worth 131,443 105,098 98,568 94,628 86,011 81,400 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 % 59.65% - - - - - - -
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 131,443 105,098 98,568 94,628 86,011 81,400 78,660 40.77%
NOSH 157,377 95,543 95,609 91,872 91,501 91,461 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 10.83% 16.24% 23.18% 16.53% 14.61% 9.77% 5.52% -
ROE 5.02% 5.94% 6.91% 8.20% 5.38% 2.92% 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 53.95 40.21 30.98 51.11 34.64 27.48 20.68 89.39%
EPS 5.84 6.53 7.18 8.45 5.06 2.60 1.16 193.45%
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 38.51 24.41 18.66 29.84 20.14 15.97 12.02 117.17%
EPS 4.19 3.96 4.33 4.93 2.94 1.51 0.67 239.05%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8352 0.6678 0.6263 0.6013 0.5465 0.5172 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 2.97 4.10 4.62 2.00 3.35 4.26 6.29 -39.33%
P/EPS 27.27 25.27 19.91 12.07 22.92 45.00 112.07 -60.99%
EY 3.67 3.96 5.02 8.28 4.36 2.22 0.89 156.92%
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 3.71 4.05 5.78 2.56 3.06 4.18 6.34 -30.01%
P/EPS 34.09 24.96 24.92 15.51 20.95 44.23 112.93 -54.96%
EY 2.93 4.01 4.01 6.45 4.77 2.26 0.89 121.14%
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