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

Announcement Date
29-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 7.54%
YoY- 240.47%
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 353,071 314,125 175,344 94,114 57,734 40,140 39,083 44.29%
PBT 75,372 82,435 38,225 13,303 5,611 -3,972 -11,367 -
Tax -20,926 -29,262 -10,275 -4,524 16 -439 -97 144.79%
NP 54,446 53,173 27,950 8,779 5,627 -4,411 -11,464 -
-
NP to SH 54,446 53,173 27,980 8,218 5,517 -4,304 -11,246 -
-
Tax Rate 27.76% 35.50% 26.88% 34.01% -0.29% - - -
Total Cost 298,625 260,952 147,394 85,335 52,107 44,551 50,547 34.43%
-
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 12,747 10,859 3,932 - - - - -
Div Payout % 23.41% 20.42% 14.05% - - - - -
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 86,011 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 15.42% 16.93% 15.94% 9.33% 9.75% -10.99% -29.33% -
ROE 19.77% 22.52% 21.29% 9.55% 7.09% -3.19% -14.82% -
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 224.35 199.60 156.08 102.85 63.03 23.81 43.79 31.28%
EPS 34.60 33.79 24.91 8.98 6.02 -2.55 -12.60 -
DPS 8.10 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 224.35 199.60 111.42 59.80 36.69 25.51 24.83 44.29%
EPS 34.60 33.79 17.78 5.22 3.51 -2.73 -7.15 -
DPS 8.10 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 0.72 0.80 1.03 1.13 1.17 2.18 0.98 -5.00%
P/EPS 4.65 4.74 6.42 12.92 12.29 -20.37 -3.41 -
EY 21.49 21.12 15.57 7.74 8.14 -4.91 -29.30 -
DY 5.03 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 0.69 0.97 1.28 1.03 1.29 2.92 0.94 -5.02%
P/EPS 4.45 5.74 8.03 11.80 13.45 -27.22 -3.25 -
EY 22.46 17.42 12.45 8.47 7.44 -3.67 -30.73 -
DY 5.26 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