[MBWORLD] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -8.87%
YoY- -2.37%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 239,992 337,572 366,861 391,620 421,800 287,006 278,774 -9.49%
PBT 53,224 78,367 92,438 90,796 102,660 63,465 76,561 -21.50%
Tax -14,280 -23,769 -31,406 -26,680 -32,304 -12,594 -20,297 -20.87%
NP 38,944 54,598 61,032 64,116 70,356 50,871 56,264 -21.73%
-
NP to SH 38,944 54,598 61,032 64,116 70,356 50,871 56,264 -21.73%
-
Tax Rate 26.83% 30.33% 33.98% 29.38% 31.47% 19.84% 26.51% -
Total Cost 201,048 282,974 305,829 327,504 351,444 236,135 222,510 -6.53%
-
Net Worth 286,426 276,983 275,409 262,819 248,655 245,508 236,065 13.74%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 7,868 10,491 15,737 - 15,737 14,478 -
Div Payout % - 14.41% 17.19% 24.55% - 30.94% 25.73% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 286,426 276,983 275,409 262,819 248,655 245,508 236,065 13.74%
NOSH 157,377 157,377 157,377 157,377 157,377 157,377 157,377 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 16.23% 16.17% 16.64% 16.37% 16.68% 17.72% 20.18% -
ROE 13.60% 19.71% 22.16% 24.40% 28.29% 20.72% 23.83% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 152.49 214.50 233.11 248.84 268.02 182.37 177.14 -9.49%
EPS 24.76 34.69 38.79 40.74 44.72 32.33 35.75 -21.70%
DPS 0.00 5.00 6.67 10.00 0.00 10.00 9.20 -
NAPS 1.82 1.76 1.75 1.67 1.58 1.56 1.50 13.74%
Adjusted Per Share Value based on latest NOSH - 157,377
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 152.49 214.50 233.11 248.84 268.02 182.37 177.14 -9.49%
EPS 24.76 34.69 38.79 40.74 44.72 32.33 35.75 -21.70%
DPS 0.00 5.00 6.67 10.00 0.00 10.00 9.20 -
NAPS 1.82 1.76 1.75 1.67 1.58 1.56 1.50 13.74%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.09 1.60 1.61 1.65 1.62 1.72 1.60 -
P/RPS 0.71 0.75 0.69 0.66 0.60 0.94 0.90 -14.61%
P/EPS 4.40 4.61 4.15 4.05 3.62 5.32 4.48 -1.19%
EY 22.70 21.68 24.09 24.69 27.60 18.79 22.34 1.07%
DY 0.00 3.13 4.14 6.06 0.00 5.81 5.75 -
P/NAPS 0.60 0.91 0.92 0.99 1.03 1.10 1.07 -31.97%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 25/06/20 26/02/20 22/11/19 28/08/19 29/05/19 26/02/19 28/11/18 -
Price 0.99 1.50 1.54 1.56 1.58 1.69 1.94 -
P/RPS 0.65 0.70 0.66 0.63 0.59 0.93 1.10 -29.55%
P/EPS 4.00 4.32 3.97 3.83 3.53 5.23 5.43 -18.41%
EY 25.00 23.13 25.18 26.12 28.29 19.13 18.43 22.51%
DY 0.00 3.33 4.33 6.41 0.00 5.92 4.74 -
P/NAPS 0.54 0.85 0.88 0.93 1.00 1.08 1.29 -44.01%

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