[MBWORLD] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 472.95%
YoY- 220.84%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 209,081 127,789 75,742 41,890 27,913 25,235 31,599 36.99%
PBT 57,421 25,417 12,229 5,195 -4,268 -8,675 -3,738 -
Tax -15,223 -5,810 -4,202 -47 -14 -381 42 -
NP 42,198 19,607 8,027 5,148 -4,282 -9,056 -3,696 -
-
NP to SH 42,198 19,607 8,069 5,143 -4,256 -8,900 -3,668 -
-
Tax Rate 26.51% 22.86% 34.36% 0.90% - - - -
Total Cost 166,883 108,182 67,715 36,742 32,195 34,291 35,295 29.53%
-
Net Worth 236,065 131,443 86,093 77,785 80,874 75,877 85,675 18.39%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 10,859 3,932 - - - - - -
Div Payout % 25.73% 20.05% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 236,065 131,443 86,093 77,785 80,874 75,877 85,675 18.39%
NOSH 157,377 157,377 91,589 91,512 101,092 89,267 89,245 9.91%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 20.18% 15.34% 10.60% 12.29% -15.34% -35.89% -11.70% -
ROE 17.88% 14.92% 9.37% 6.61% -5.26% -11.73% -4.28% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 132.85 113.75 82.70 45.78 27.61 28.27 35.41 24.64%
EPS 26.81 17.45 8.81 5.62 -4.21 -9.97 -4.11 -
DPS 6.90 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.17 0.94 0.85 0.80 0.85 0.96 7.71%
Adjusted Per Share Value based on latest NOSH - 91,601
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 132.85 81.20 48.13 26.62 17.74 16.03 20.08 36.99%
EPS 26.81 12.46 5.13 3.27 -2.70 -5.66 -2.33 -
DPS 6.90 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 0.8352 0.5471 0.4943 0.5139 0.4821 0.5444 18.39%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.60 1.60 1.16 0.74 0.52 0.43 0.41 -
P/RPS 1.20 1.41 1.40 1.62 1.88 1.52 1.16 0.56%
P/EPS 5.97 9.17 13.17 13.17 -12.35 -4.31 -9.98 -
EY 16.76 10.91 7.59 7.59 -8.10 -23.19 -10.02 -
DY 4.31 2.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.37 1.23 0.87 0.65 0.51 0.43 16.40%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 29/12/17 28/11/16 24/11/15 26/11/14 26/11/13 30/11/12 -
Price 1.94 2.00 1.06 0.81 0.695 0.41 0.39 -
P/RPS 1.46 1.76 1.28 1.77 2.52 1.45 1.10 4.82%
P/EPS 7.24 11.46 12.03 14.41 -16.51 -4.11 -9.49 -
EY 13.82 8.73 8.31 6.94 -6.06 -24.32 -10.54 -
DY 3.56 1.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.71 1.13 0.95 0.87 0.48 0.41 21.04%

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