[MBWORLD] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 28.51%
YoY- 115.22%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 275,146 209,081 127,789 75,742 41,890 27,913 25,235 48.88%
PBT 69,329 57,421 25,417 12,229 5,195 -4,268 -8,675 -
Tax -23,555 -15,223 -5,810 -4,202 -47 -14 -381 98.78%
NP 45,774 42,198 19,607 8,027 5,148 -4,282 -9,056 -
-
NP to SH 45,774 42,198 19,607 8,069 5,143 -4,256 -8,900 -
-
Tax Rate 33.98% 26.51% 22.86% 34.36% 0.90% - - -
Total Cost 229,372 166,883 108,182 67,715 36,742 32,195 34,291 37.24%
-
Net Worth 275,409 236,065 131,443 86,093 77,785 80,874 75,877 23.95%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 7,868 10,859 3,932 - - - - -
Div Payout % 17.19% 25.73% 20.05% - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 275,409 236,065 131,443 86,093 77,785 80,874 75,877 23.95%
NOSH 157,377 157,377 157,377 91,589 91,512 101,092 89,267 9.90%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 16.64% 20.18% 15.34% 10.60% 12.29% -15.34% -35.89% -
ROE 16.62% 17.88% 14.92% 9.37% 6.61% -5.26% -11.73% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 174.83 132.85 113.75 82.70 45.78 27.61 28.27 35.46%
EPS 29.09 26.81 17.45 8.81 5.62 -4.21 -9.97 -
DPS 5.00 6.90 3.50 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.50 1.17 0.94 0.85 0.80 0.85 12.78%
Adjusted Per Share Value based on latest NOSH - 157,377
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 174.83 132.85 81.20 48.13 26.62 17.74 16.03 48.89%
EPS 29.09 26.81 12.46 5.13 3.27 -2.70 -5.66 -
DPS 5.00 6.90 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.50 0.8352 0.5471 0.4943 0.5139 0.4821 23.95%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.61 1.60 1.60 1.16 0.74 0.52 0.43 -
P/RPS 0.92 1.20 1.41 1.40 1.62 1.88 1.52 -8.02%
P/EPS 5.54 5.97 9.17 13.17 13.17 -12.35 -4.31 -
EY 18.07 16.76 10.91 7.59 7.59 -8.10 -23.19 -
DY 3.11 4.31 2.19 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.07 1.37 1.23 0.87 0.65 0.51 10.32%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 28/11/18 29/12/17 28/11/16 24/11/15 26/11/14 26/11/13 -
Price 1.54 1.94 2.00 1.06 0.81 0.695 0.41 -
P/RPS 0.88 1.46 1.76 1.28 1.77 2.52 1.45 -7.98%
P/EPS 5.29 7.24 11.46 12.03 14.41 -16.51 -4.11 -
EY 18.89 13.82 8.73 8.31 6.94 -6.06 -24.32 -
DY 3.25 3.56 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.29 1.71 1.13 0.95 0.87 0.48 10.62%

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