[MBWORLD] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
29-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 0.2%
YoY- 142.99%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 331,052 297,032 232,833 170,385 135,560 117,460 122,697 94.16%
PBT 85,932 58,668 50,431 33,889 30,592 26,516 24,456 131.65%
Tax -20,258 -15,632 -19,849 -7,746 -10,488 712 -8,667 76.39%
NP 65,674 43,036 30,582 26,142 20,104 27,228 15,789 159.31%
-
NP to SH 65,674 43,036 30,582 26,142 26,090 27,228 15,831 158.85%
-
Tax Rate 23.57% 26.64% 39.36% 22.86% 34.28% -2.69% 35.44% -
Total Cost 265,378 253,996 202,251 144,242 115,456 90,232 106,908 83.63%
-
Net Worth 226,623 206,164 139,307 131,443 105,201 98,568 94,590 79.33%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 3,932 5,242 - - - -
Div Payout % - - 12.86% 20.05% - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 226,623 206,164 139,307 131,443 105,201 98,568 94,590 79.33%
NOSH 157,377 157,377 157,377 157,377 95,637 95,609 91,835 43.34%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 19.84% 14.49% 13.13% 15.34% 14.83% 23.18% 12.87% -
ROE 28.98% 20.87% 21.95% 19.89% 24.80% 27.62% 16.74% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 210.36 188.74 207.25 151.66 141.74 123.93 133.61 35.44%
EPS 41.74 27.36 27.22 23.27 27.28 28.72 17.23 80.66%
DPS 0.00 0.00 3.50 4.67 0.00 0.00 0.00 -
NAPS 1.44 1.31 1.24 1.17 1.10 1.04 1.03 25.10%
Adjusted Per Share Value based on latest NOSH - 157,377
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 210.36 188.74 147.95 108.27 86.14 74.64 77.96 94.17%
EPS 41.74 27.36 19.43 16.61 16.58 17.30 10.06 158.88%
DPS 0.00 0.00 2.50 3.33 0.00 0.00 0.00 -
NAPS 1.44 1.31 0.8852 0.8352 0.6685 0.6263 0.601 79.34%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.80 2.05 2.00 1.60 1.65 1.43 1.02 -
P/RPS 0.86 1.09 0.97 1.05 1.16 1.15 0.76 8.61%
P/EPS 4.31 7.50 7.35 6.88 6.05 4.98 5.92 -19.11%
EY 23.18 13.34 13.61 14.54 16.53 20.09 16.90 23.51%
DY 0.00 0.00 1.75 2.92 0.00 0.00 0.00 -
P/NAPS 1.25 1.56 1.61 1.37 1.50 1.38 0.99 16.86%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 20/08/18 28/05/18 23/02/18 29/12/17 24/08/17 22/05/17 27/02/17 -
Price 1.64 1.90 2.20 2.00 1.63 1.79 1.31 -
P/RPS 0.78 1.01 1.06 1.32 1.15 1.44 0.98 -14.15%
P/EPS 3.93 6.95 8.08 8.59 5.98 6.23 7.60 -35.65%
EY 25.45 14.39 12.37 11.63 16.74 16.05 13.16 55.41%
DY 0.00 0.00 1.59 2.33 0.00 0.00 0.00 -
P/NAPS 1.14 1.45 1.77 1.71 1.48 1.72 1.27 -6.96%

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