[MBWORLD] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -4.18%
YoY- 279.33%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 297,032 232,833 170,385 135,560 117,460 122,697 100,989 105.41%
PBT 58,668 50,431 33,889 30,592 26,516 24,456 16,305 134.99%
Tax -15,632 -19,849 -7,746 -10,488 712 -8,667 -5,602 98.32%
NP 43,036 30,582 26,142 20,104 27,228 15,789 10,702 153.09%
-
NP to SH 43,036 30,582 26,142 26,090 27,228 15,831 10,758 152.21%
-
Tax Rate 26.64% 39.36% 22.86% 34.28% -2.69% 35.44% 34.36% -
Total Cost 253,996 202,251 144,242 115,456 90,232 106,908 90,286 99.40%
-
Net Worth 206,164 139,307 131,443 105,201 98,568 94,590 86,093 79.08%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 3,932 5,242 - - - - -
Div Payout % - 12.86% 20.05% - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 206,164 139,307 131,443 105,201 98,568 94,590 86,093 79.08%
NOSH 157,377 157,377 157,377 95,637 95,609 91,835 91,589 43.50%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 14.49% 13.13% 15.34% 14.83% 23.18% 12.87% 10.60% -
ROE 20.87% 21.95% 19.89% 24.80% 27.62% 16.74% 12.50% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 188.74 207.25 151.66 141.74 123.93 133.61 110.26 43.14%
EPS 27.36 27.22 23.27 27.28 28.72 17.23 11.75 75.76%
DPS 0.00 3.50 4.67 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.24 1.17 1.10 1.04 1.03 0.94 24.79%
Adjusted Per Share Value based on latest NOSH - 95,543
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 188.74 147.95 108.27 86.14 74.64 77.96 64.17 105.41%
EPS 27.36 19.43 16.61 16.58 17.30 10.06 6.84 152.19%
DPS 0.00 2.50 3.33 0.00 0.00 0.00 0.00 -
NAPS 1.31 0.8852 0.8352 0.6685 0.6263 0.601 0.5471 79.07%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.05 2.00 1.60 1.65 1.43 1.02 1.16 -
P/RPS 1.09 0.97 1.05 1.16 1.15 0.76 1.05 2.52%
P/EPS 7.50 7.35 6.88 6.05 4.98 5.92 9.88 -16.79%
EY 13.34 13.61 14.54 16.53 20.09 16.90 10.13 20.16%
DY 0.00 1.75 2.92 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.61 1.37 1.50 1.38 0.99 1.23 17.18%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 23/02/18 29/12/17 24/08/17 22/05/17 27/02/17 28/11/16 -
Price 1.90 2.20 2.00 1.63 1.79 1.31 1.06 -
P/RPS 1.01 1.06 1.32 1.15 1.44 0.98 0.96 3.44%
P/EPS 6.95 8.08 8.59 5.98 6.23 7.60 9.02 -15.96%
EY 14.39 12.37 11.63 16.74 16.05 13.16 11.08 19.05%
DY 0.00 1.59 2.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.77 1.71 1.48 1.72 1.27 1.13 18.10%

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