[MBWORLD] QoQ TTM 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- 36.3%
YoY- 207.85%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 233,433 175,344 146,429 133,150 122,697 94,114 74,719 113.26%
PBT 50,432 38,225 33,996 29,945 24,456 13,303 13,971 134.76%
Tax -19,849 -10,275 -7,978 -8,289 -8,564 -4,524 -3,301 229.59%
NP 30,583 27,950 26,018 21,656 15,892 8,779 10,670 101.39%
-
NP to SH 30,613 27,980 26,018 21,577 15,831 8,218 10,110 108.87%
-
Tax Rate 39.36% 26.88% 23.47% 27.68% 35.02% 34.01% 23.63% -
Total Cost 202,850 147,394 120,411 111,494 106,805 85,335 64,049 115.21%
-
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 3,932 - - - - - -
Div Payout % 12.84% 14.05% - - - - - -
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 94,777 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 13.10% 15.94% 17.77% 16.26% 12.95% 9.33% 14.28% -
ROE 21.98% 21.29% 24.76% 21.89% 16.73% 9.55% 12.42% -
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 207.78 156.08 153.26 140.49 133.55 102.85 81.69 86.01%
EPS 27.25 24.91 27.23 22.77 17.23 8.98 11.05 82.23%
DPS 3.50 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 148.33 111.42 93.04 84.61 77.96 59.80 47.48 113.26%
EPS 19.45 17.78 16.53 13.71 10.06 5.22 6.42 108.95%
DPS 2.50 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 0.96 1.03 1.08 1.02 0.76 1.13 1.43 -23.27%
P/EPS 7.34 6.42 6.06 6.28 5.92 12.92 10.58 -21.57%
EY 13.62 15.57 16.50 15.92 16.89 7.74 9.45 27.50%
DY 1.75 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 1.06 1.28 1.06 1.27 0.98 1.03 1.41 -17.27%
P/EPS 8.07 8.03 5.99 7.86 7.60 11.80 10.40 -15.51%
EY 12.39 12.45 16.71 12.72 13.15 8.47 9.61 18.40%
DY 1.59 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