[MBWORLD] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 47.15%
YoY- 217.19%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 170,385 135,560 117,460 122,697 100,989 88,096 75,648 71.74%
PBT 33,889 30,592 26,516 24,456 16,305 12,674 4,560 280.36%
Tax -7,746 -10,488 712 -8,667 -5,602 -5,674 -388 634.58%
NP 26,142 20,104 27,228 15,789 10,702 7,000 4,172 239.50%
-
NP to SH 26,142 26,090 27,228 15,831 10,758 6,878 4,244 235.65%
-
Tax Rate 22.86% 34.28% -2.69% 35.44% 34.36% 44.77% 8.51% -
Total Cost 144,242 115,456 90,232 106,908 90,286 81,096 71,476 59.62%
-
Net Worth 131,443 105,201 98,568 94,590 86,093 81,618 78,660 40.77%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 5,242 - - - - - - -
Div Payout % 20.05% - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 131,443 105,201 98,568 94,590 86,093 81,618 78,660 40.77%
NOSH 157,377 95,637 95,609 91,835 91,589 91,706 91,465 43.54%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 15.34% 14.83% 23.18% 12.87% 10.60% 7.95% 5.52% -
ROE 19.89% 24.80% 27.62% 16.74% 12.50% 8.43% 5.40% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 151.66 141.74 123.93 133.61 110.26 96.06 82.71 49.75%
EPS 23.27 27.28 28.72 17.23 11.75 7.50 4.64 192.70%
DPS 4.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.10 1.04 1.03 0.94 0.89 0.86 22.75%
Adjusted Per Share Value based on latest NOSH - 91,872
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 108.27 86.14 74.64 77.96 64.17 55.98 48.07 71.74%
EPS 16.61 16.58 17.30 10.06 6.84 4.37 2.70 235.36%
DPS 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8352 0.6685 0.6263 0.601 0.5471 0.5186 0.4998 40.77%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.60 1.65 1.43 1.02 1.16 1.17 1.30 -
P/RPS 1.05 1.16 1.15 0.76 1.05 1.22 1.57 -23.50%
P/EPS 6.88 6.05 4.98 5.92 9.88 15.60 28.02 -60.75%
EY 14.54 16.53 20.09 16.90 10.13 6.41 3.57 154.81%
DY 2.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.50 1.38 0.99 1.23 1.31 1.51 -6.27%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/12/17 24/08/17 22/05/17 27/02/17 28/11/16 29/08/16 25/05/16 -
Price 2.00 1.63 1.79 1.31 1.06 1.15 1.31 -
P/RPS 1.32 1.15 1.44 0.98 0.96 1.20 1.58 -11.28%
P/EPS 8.59 5.98 6.23 7.60 9.02 15.33 28.23 -54.72%
EY 11.63 16.74 16.05 13.16 11.08 6.52 3.54 120.83%
DY 2.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.48 1.72 1.27 1.13 1.29 1.52 8.16%

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