[MBWORLD] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 99.23%
YoY- 97.95%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 46,955 18,131 15,844 12,227 13,848 1,252 31,666 6.77%
PBT 12,227 235 416 296 -2,692 -3,954 2,330 31.79%
Tax -4,465 -425 63 -425 284 2,718 -1,055 27.15%
NP 7,762 -190 479 -129 -2,408 -1,236 1,275 35.09%
-
NP to SH 7,762 -152 374 -48 -2,346 -1,350 1,266 35.24%
-
Tax Rate 36.52% 180.85% -15.14% 143.58% - - 45.28% -
Total Cost 39,193 18,321 15,365 12,356 16,256 2,488 30,391 4.32%
-
Net Worth 94,628 76,000 72,799 76,085 83,048 91,242 83,267 2.15%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 94,628 76,000 72,799 76,085 83,048 91,242 83,267 2.15%
NOSH 91,872 89,411 90,999 89,512 89,299 89,453 84,966 1.30%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 16.53% -1.05% 3.02% -1.06% -17.39% -98.72% 4.03% -
ROE 8.20% -0.20% 0.51% -0.06% -2.82% -1.48% 1.52% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 51.11 20.28 17.41 13.66 15.51 1.40 37.27 5.39%
EPS 8.45 -0.17 0.42 -0.05 -2.63 -1.51 1.49 33.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.85 0.80 0.85 0.93 1.02 0.98 0.83%
Adjusted Per Share Value based on latest NOSH - 89,512
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 29.84 11.52 10.07 7.77 8.80 0.80 20.12 6.78%
EPS 4.93 -0.10 0.24 -0.03 -1.49 -0.86 0.80 35.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6013 0.4829 0.4626 0.4835 0.5277 0.5798 0.5291 2.15%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.02 0.88 0.675 0.38 0.40 0.53 0.80 -
P/RPS 2.00 4.34 3.88 2.78 2.58 37.87 2.15 -1.19%
P/EPS 12.07 -517.65 164.24 -708.64 -15.23 -35.12 53.69 -22.00%
EY 8.28 -0.19 0.61 -0.14 -6.57 -2.85 1.86 28.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.04 0.84 0.45 0.43 0.52 0.82 3.18%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 24/02/16 26/02/15 28/02/14 26/02/13 22/02/12 23/02/11 -
Price 1.31 1.11 0.72 0.41 0.365 0.55 0.78 -
P/RPS 2.56 5.47 4.14 3.00 2.35 39.30 2.09 3.43%
P/EPS 15.51 -652.94 175.19 -764.58 -13.89 -36.44 52.35 -18.33%
EY 6.45 -0.15 0.57 -0.13 -7.20 -2.74 1.91 22.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.31 0.90 0.48 0.39 0.54 0.80 7.99%

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