[MBWORLD] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 12.91%
YoY- 60.19%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 287,006 314,125 331,179 278,326 233,433 175,344 146,429 56.42%
PBT 63,465 82,435 78,101 58,470 50,432 38,225 33,996 51.44%
Tax -12,594 -29,262 -27,727 -23,935 -19,849 -10,275 -7,978 35.46%
NP 50,871 53,173 50,374 34,535 30,583 27,950 26,018 56.17%
-
NP to SH 50,871 53,173 50,404 34,565 30,613 27,980 26,018 56.17%
-
Tax Rate 19.84% 35.50% 35.50% 40.94% 39.36% 26.88% 23.47% -
Total Cost 236,135 260,952 280,805 243,791 202,850 147,394 120,411 56.48%
-
Net Worth 245,508 236,065 226,623 206,164 139,307 131,443 105,098 75.78%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 15,737 10,859 3,932 3,932 3,932 3,932 - -
Div Payout % 30.94% 20.42% 7.80% 11.38% 12.84% 14.05% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 245,508 236,065 226,623 206,164 139,307 131,443 105,098 75.78%
NOSH 157,377 157,377 157,377 157,377 157,377 157,377 95,543 39.34%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 17.72% 16.93% 15.21% 12.41% 13.10% 15.94% 17.77% -
ROE 20.72% 22.52% 22.24% 16.77% 21.98% 21.29% 24.76% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 182.37 199.60 210.44 176.85 207.78 156.08 153.26 12.25%
EPS 32.32 33.79 32.03 21.96 27.25 24.91 27.23 12.06%
DPS 10.00 6.90 2.50 2.50 3.50 3.50 0.00 -
NAPS 1.56 1.50 1.44 1.31 1.24 1.17 1.10 26.14%
Adjusted Per Share Value based on latest NOSH - 157,377
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 182.37 199.60 210.44 176.85 148.33 111.42 93.04 56.43%
EPS 32.32 33.79 32.03 21.96 19.45 17.78 16.53 56.17%
DPS 10.00 6.90 2.50 2.50 2.50 2.50 0.00 -
NAPS 1.56 1.50 1.44 1.31 0.8852 0.8352 0.6678 75.78%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.72 1.60 1.80 2.05 2.00 1.60 1.65 -
P/RPS 0.94 0.80 0.86 1.16 0.96 1.03 1.08 -8.81%
P/EPS 5.32 4.74 5.62 9.33 7.34 6.42 6.06 -8.29%
EY 18.79 21.12 17.79 10.71 13.62 15.57 16.50 9.02%
DY 5.81 4.31 1.39 1.22 1.75 2.19 0.00 -
P/NAPS 1.10 1.07 1.25 1.56 1.61 1.37 1.50 -18.63%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 28/11/18 20/08/18 28/05/18 23/02/18 29/12/17 24/08/17 -
Price 1.69 1.94 1.64 1.90 2.20 2.00 1.63 -
P/RPS 0.93 0.97 0.78 1.07 1.06 1.28 1.06 -8.33%
P/EPS 5.23 5.74 5.12 8.65 8.07 8.03 5.99 -8.62%
EY 19.13 17.42 19.53 11.56 12.39 12.45 16.71 9.40%
DY 5.92 3.56 1.52 1.32 1.59 1.75 0.00 -
P/NAPS 1.08 1.29 1.14 1.45 1.77 1.71 1.48 -18.89%

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