[MBWORLD] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -12.3%
YoY- 541.56%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 105,044 60,609 38,415 29,365 46,955 31,694 25,136 158.77%
PBT 25,014 10,121 8,668 6,629 12,227 5,892 5,197 184.25%
Tax -14,039 -3,559 -2,429 178 -4,465 -1,262 -2,740 196.32%
NP 10,975 6,562 6,239 6,807 7,762 4,630 2,457 170.48%
-
NP to SH 10,975 6,592 6,239 6,807 7,762 4,630 2,378 176.43%
-
Tax Rate 56.12% 35.16% 28.02% -2.69% 36.52% 21.42% 52.72% -
Total Cost 94,069 54,047 32,176 22,558 39,193 27,064 22,679 157.48%
-
Net Worth 139,307 131,443 105,098 98,568 94,628 86,011 81,400 42.93%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 3,932 - - - - - -
Div Payout % - 59.65% - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 139,307 131,443 105,098 98,568 94,628 86,011 81,400 42.93%
NOSH 157,377 157,377 95,543 95,609 91,872 91,501 91,461 43.45%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 10.45% 10.83% 16.24% 23.18% 16.53% 14.61% 9.77% -
ROE 7.88% 5.02% 5.94% 6.91% 8.20% 5.38% 2.92% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 93.50 53.95 40.21 30.98 51.11 34.64 27.48 125.71%
EPS 9.77 5.84 6.53 7.18 8.45 5.06 2.60 141.12%
DPS 0.00 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.17 1.10 1.04 1.03 0.94 0.89 24.66%
Adjusted Per Share Value based on latest NOSH - 95,609
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 66.75 38.51 24.41 18.66 29.84 20.14 15.97 158.80%
EPS 6.97 4.19 3.96 4.33 4.93 2.94 1.51 176.45%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8852 0.8352 0.6678 0.6263 0.6013 0.5465 0.5172 42.94%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.00 1.60 1.65 1.43 1.02 1.16 1.17 -
P/RPS 2.14 2.97 4.10 4.62 2.00 3.35 4.26 -36.72%
P/EPS 20.47 27.27 25.27 19.91 12.07 22.92 45.00 -40.76%
EY 4.88 3.67 3.96 5.02 8.28 4.36 2.22 68.81%
DY 0.00 2.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.37 1.50 1.38 0.99 1.23 1.31 14.69%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 29/12/17 24/08/17 22/05/17 27/02/17 28/11/16 29/08/16 -
Price 2.20 2.00 1.63 1.79 1.31 1.06 1.15 -
P/RPS 2.35 3.71 4.05 5.78 2.56 3.06 4.18 -31.81%
P/EPS 22.52 34.09 24.96 24.92 15.51 20.95 44.23 -36.15%
EY 4.44 2.93 4.01 4.01 6.45 4.77 2.26 56.66%
DY 0.00 1.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.71 1.48 1.72 1.27 1.13 1.29 23.40%

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