[MBWORLD] QoQ TTM 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- 9.41%
YoY- 93.37%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 314,125 331,179 278,326 233,433 175,344 146,429 133,150 77.12%
PBT 82,435 78,101 58,470 50,432 38,225 33,996 29,945 96.30%
Tax -29,262 -27,727 -23,935 -19,849 -10,275 -7,978 -8,289 131.66%
NP 53,173 50,374 34,535 30,583 27,950 26,018 21,656 81.90%
-
NP to SH 53,173 50,404 34,565 30,613 27,980 26,018 21,577 82.34%
-
Tax Rate 35.50% 35.50% 40.94% 39.36% 26.88% 23.47% 27.68% -
Total Cost 260,952 280,805 243,791 202,850 147,394 120,411 111,494 76.19%
-
Net Worth 236,065 226,623 206,164 139,307 131,443 105,098 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 3,932 3,932 - - -
Div Payout % 20.42% 7.80% 11.38% 12.84% 14.05% - - -
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 236,065 226,623 206,164 139,307 131,443 105,098 98,568 78.90%
NOSH 157,377 157,377 157,377 157,377 157,377 95,543 94,777 40.18%
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 16.93% 15.21% 12.41% 13.10% 15.94% 17.77% 16.26% -
ROE 22.52% 22.24% 16.77% 21.98% 21.29% 24.76% 21.89% -
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 199.60 210.44 176.85 207.78 156.08 153.26 140.49 26.35%
EPS 33.79 32.03 21.96 27.25 24.91 27.23 22.77 30.07%
DPS 6.90 2.50 2.50 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 199.60 210.44 176.85 148.33 111.42 93.04 84.61 77.11%
EPS 33.79 32.03 21.96 19.45 17.78 16.53 13.71 82.35%
DPS 6.90 2.50 2.50 2.50 2.50 0.00 0.00 -
NAPS 1.50 1.44 1.31 0.8852 0.8352 0.6678 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 0.80 0.86 1.16 0.96 1.03 1.08 1.02 -14.94%
P/EPS 4.74 5.62 9.33 7.34 6.42 6.06 6.28 -17.08%
EY 21.12 17.79 10.71 13.62 15.57 16.50 15.92 20.71%
DY 4.31 1.39 1.22 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 0.97 0.78 1.07 1.06 1.28 1.06 1.27 -16.43%
P/EPS 5.74 5.12 8.65 8.07 8.03 5.99 7.86 -18.88%
EY 17.42 19.53 11.56 12.39 12.45 16.71 12.72 23.29%
DY 3.56 1.52 1.32 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