[MBWORLD] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -4.08%
YoY- 236.32%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 94,114 74,719 62,359 60,262 57,734 55,985 51,805 48.72%
PBT 13,303 13,971 8,080 6,269 5,611 -2,002 -3,503 -
Tax -4,524 -3,301 -569 -472 16 46 51 -
NP 8,779 10,670 7,511 5,797 5,627 -1,956 -3,452 -
-
NP to SH 8,218 10,110 7,009 5,292 5,517 -2,067 -3,543 -
-
Tax Rate 34.01% 23.63% 7.04% 7.53% -0.29% - - -
Total Cost 85,335 64,049 54,848 54,465 52,107 57,941 55,257 33.50%
-
Net Worth 86,011 81,400 78,660 76,000 77,860 71,384 71,977 12.57%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 86,011 81,400 78,660 76,000 77,860 71,384 71,977 12.57%
NOSH 91,501 91,461 91,465 89,411 91,601 91,518 91,111 0.28%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.33% 14.28% 12.04% 9.62% 9.75% -3.49% -6.66% -
ROE 9.55% 12.42% 8.91% 6.96% 7.09% -2.90% -4.92% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 102.85 81.69 68.18 67.40 63.03 61.17 56.86 48.29%
EPS 8.98 11.05 7.66 5.92 6.02 -2.26 -3.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.89 0.86 0.85 0.85 0.78 0.79 12.25%
Adjusted Per Share Value based on latest NOSH - 89,411
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 59.80 47.48 39.62 38.29 36.69 35.57 32.92 48.71%
EPS 5.22 6.42 4.45 3.36 3.51 -1.31 -2.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5465 0.5172 0.4998 0.4829 0.4947 0.4536 0.4574 12.56%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.16 1.17 1.30 0.88 0.74 0.755 0.665 -
P/RPS 1.13 1.43 1.91 1.31 1.17 1.23 1.17 -2.28%
P/EPS 12.92 10.58 16.96 14.87 12.29 -33.43 -17.10 -
EY 7.74 9.45 5.89 6.73 8.14 -2.99 -5.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.31 1.51 1.04 0.87 0.97 0.84 28.85%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 29/08/16 25/05/16 24/02/16 24/11/15 21/08/15 29/05/15 -
Price 1.06 1.15 1.31 1.11 0.81 0.795 0.77 -
P/RPS 1.03 1.41 1.92 1.65 1.29 1.30 1.35 -16.46%
P/EPS 11.80 10.40 17.10 18.75 13.45 -35.20 -19.80 -
EY 8.47 9.61 5.85 5.33 7.44 -2.84 -5.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.29 1.52 1.31 0.95 1.02 0.97 10.68%

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