[MBWORLD] YoY TTM 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- 366.91%
YoY- 228.18%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 314,125 175,344 94,114 57,734 40,140 39,083 32,851 45.66%
PBT 82,435 38,225 13,303 5,611 -3,972 -11,367 -7,692 -
Tax -29,262 -10,275 -4,524 16 -439 -97 2,760 -
NP 53,173 27,950 8,779 5,627 -4,411 -11,464 -4,932 -
-
NP to SH 53,173 27,980 8,218 5,517 -4,304 -11,246 -5,018 -
-
Tax Rate 35.50% 26.88% 34.01% -0.29% - - - -
Total Cost 260,952 147,394 85,335 52,107 44,551 50,547 37,783 37.97%
-
Net Worth 236,065 131,443 86,011 77,860 134,857 75,864 86,133 18.28%
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 % 20.42% 14.05% - - - - - -
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 86,011 77,860 134,857 75,864 86,133 18.28%
NOSH 157,377 157,377 91,501 91,601 168,571 89,251 89,722 9.81%
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 16.93% 15.94% 9.33% 9.75% -10.99% -29.33% -15.01% -
ROE 22.52% 21.29% 9.55% 7.09% -3.19% -14.82% -5.83% -
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 199.60 156.08 102.85 63.03 23.81 43.79 36.61 32.64%
EPS 33.79 24.91 8.98 6.02 -2.55 -12.60 -5.59 -
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 199.60 111.42 59.80 36.69 25.51 24.83 20.87 45.66%
EPS 33.79 17.78 5.22 3.51 -2.73 -7.15 -3.19 -
DPS 6.90 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 0.8352 0.5465 0.4947 0.8569 0.4821 0.5473 18.28%
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 0.80 1.03 1.13 1.17 2.18 0.98 1.12 -5.45%
P/EPS 4.74 6.42 12.92 12.29 -20.37 -3.41 -7.33 -
EY 21.12 15.57 7.74 8.14 -4.91 -29.30 -13.64 -
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 0.97 1.28 1.03 1.29 2.92 0.94 1.07 -1.62%
P/EPS 5.74 8.03 11.80 13.45 -27.22 -3.25 -6.97 -
EY 17.42 12.45 8.47 7.44 -3.67 -30.73 -14.34 -
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