[MBWORLD] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 41.66%
YoY- 78.12%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 331,179 146,429 74,719 55,985 32,330 50,457 31,779 47.76%
PBT 78,101 33,996 13,971 -2,002 -8,919 -6,030 -8,671 -
Tax -27,727 -7,978 -3,301 46 -703 497 2,478 -
NP 50,374 26,018 10,670 -1,956 -9,622 -5,533 -6,193 -
-
NP to SH 50,404 26,018 10,110 -2,067 -9,445 -5,366 -6,297 -
-
Tax Rate 35.50% 23.47% 23.63% - - - - -
Total Cost 280,805 120,411 64,049 57,941 41,952 55,990 37,972 39.55%
-
Net Worth 226,623 105,098 81,400 71,384 72,406 80,243 87,816 17.10%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 3,932 - - - - - - -
Div Payout % 7.80% - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 226,623 105,098 81,400 71,384 72,406 80,243 87,816 17.10%
NOSH 157,377 95,543 91,461 91,518 89,390 89,159 88,703 10.02%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 15.21% 17.77% 14.28% -3.49% -29.76% -10.97% -19.49% -
ROE 22.24% 24.76% 12.42% -2.90% -13.04% -6.69% -7.17% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 210.44 153.26 81.69 61.17 36.17 56.59 35.83 34.30%
EPS 32.03 27.23 11.05 -2.26 -10.57 -6.02 -7.10 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.10 0.89 0.78 0.81 0.90 0.99 6.44%
Adjusted Per Share Value based on latest NOSH - 91,518
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 210.44 93.04 47.48 35.57 20.54 32.06 20.19 47.77%
EPS 32.03 16.53 6.42 -1.31 -6.00 -3.41 -4.00 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 0.6678 0.5172 0.4536 0.4601 0.5099 0.558 17.10%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.80 1.65 1.17 0.755 0.405 0.40 0.41 -
P/RPS 0.86 1.08 1.43 1.23 1.12 0.71 1.14 -4.58%
P/EPS 5.62 6.06 10.58 -33.43 -3.83 -6.65 -5.78 -
EY 17.79 16.50 9.45 -2.99 -26.09 -15.05 -17.31 -
DY 1.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.50 1.31 0.97 0.50 0.44 0.41 20.40%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 20/08/18 24/08/17 29/08/16 21/08/15 28/08/14 20/08/13 15/08/12 -
Price 1.64 1.63 1.15 0.795 0.53 0.425 0.41 -
P/RPS 0.78 1.06 1.41 1.30 1.47 0.75 1.14 -6.12%
P/EPS 5.12 5.99 10.40 -35.20 -5.02 -7.06 -5.78 -
EY 19.53 16.71 9.61 -2.84 -19.94 -14.16 -17.31 -
DY 1.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.48 1.29 1.02 0.65 0.47 0.41 18.57%

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