[MBWORLD] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
29-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 5.66%
YoY- 42.38%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 79,336 43,555 60,609 31,694 12,299 10,550 2,740 75.18%
PBT 23,930 14,455 10,121 5,892 6,560 -1,053 -6,000 -
Tax -10,215 -5,094 -3,559 -1,262 -39 -9 -273 82.83%
NP 13,715 9,361 6,562 4,630 6,521 -1,062 -6,273 -
-
NP to SH 13,715 9,361 6,592 4,630 6,522 -1,062 -6,203 -
-
Tax Rate 42.69% 35.24% 35.16% 21.42% 0.59% - - -
Total Cost 65,621 34,194 54,047 27,064 5,778 11,612 9,013 39.19%
-
Net Worth 275,409 236,065 131,443 86,011 77,860 134,857 75,864 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 - 10,859 3,932 - - - - -
Div Payout % - 116.00% 59.65% - - - - -
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 86,011 77,860 134,857 75,864 23.95%
NOSH 157,377 157,377 157,377 91,501 91,601 168,571 89,251 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 17.29% 21.49% 10.83% 14.61% 53.02% -10.07% -228.94% -
ROE 4.98% 3.97% 5.02% 5.38% 8.38% -0.79% -8.18% -
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 50.41 27.68 53.95 34.64 13.43 6.26 3.07 59.39%
EPS 8.71 5.95 5.84 5.06 7.12 -0.63 -6.95 -
DPS 0.00 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 50.41 27.68 38.51 20.14 7.81 6.70 1.74 75.20%
EPS 8.71 5.95 4.19 2.94 4.14 -0.67 -3.94 -
DPS 0.00 6.90 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.50 0.8352 0.5465 0.4947 0.8569 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 3.19 5.78 2.97 3.35 5.51 8.31 14.01 -21.84%
P/EPS 18.47 26.90 27.27 22.92 10.39 -82.54 -6.19 -
EY 5.41 3.72 3.67 4.36 9.62 -1.21 -16.16 -
DY 0.00 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 3.05 7.01 3.71 3.06 6.03 11.10 13.36 -21.81%
P/EPS 17.67 32.62 34.09 20.95 11.38 -110.32 -5.90 -
EY 5.66 3.07 2.93 4.77 8.79 -0.91 -16.95 -
DY 0.00 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