[MBWORLD] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 71.99%
YoY- 541.56%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 232,833 170,385 135,560 117,460 122,697 100,989 88,096 90.81%
PBT 50,431 33,889 30,592 26,516 24,456 16,305 12,674 150.47%
Tax -19,849 -7,746 -10,488 712 -8,667 -5,602 -5,674 129.91%
NP 30,582 26,142 20,104 27,228 15,789 10,702 7,000 166.52%
-
NP to SH 30,582 26,142 26,090 27,228 15,831 10,758 6,878 169.66%
-
Tax Rate 39.36% 22.86% 34.28% -2.69% 35.44% 34.36% 44.77% -
Total Cost 202,251 144,242 115,456 90,232 106,908 90,286 81,096 83.59%
-
Net Worth 139,307 131,443 105,201 98,568 94,590 86,093 81,618 42.68%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 3,932 5,242 - - - - - -
Div Payout % 12.86% 20.05% - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 139,307 131,443 105,201 98,568 94,590 86,093 81,618 42.68%
NOSH 157,377 157,377 95,637 95,609 91,835 91,589 91,706 43.19%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 13.13% 15.34% 14.83% 23.18% 12.87% 10.60% 7.95% -
ROE 21.95% 19.89% 24.80% 27.62% 16.74% 12.50% 8.43% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 207.25 151.66 141.74 123.93 133.61 110.26 96.06 66.73%
EPS 27.22 23.27 27.28 28.72 17.23 11.75 7.50 135.61%
DPS 3.50 4.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.17 1.10 1.04 1.03 0.94 0.89 24.66%
Adjusted Per Share Value based on latest NOSH - 95,609
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 147.95 108.27 86.14 74.64 77.96 64.17 55.98 90.81%
EPS 19.43 16.61 16.58 17.30 10.06 6.84 4.37 169.65%
DPS 2.50 3.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8852 0.8352 0.6685 0.6263 0.601 0.5471 0.5186 42.68%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.00 1.60 1.65 1.43 1.02 1.16 1.17 -
P/RPS 0.97 1.05 1.16 1.15 0.76 1.05 1.22 -14.14%
P/EPS 7.35 6.88 6.05 4.98 5.92 9.88 15.60 -39.36%
EY 13.61 14.54 16.53 20.09 16.90 10.13 6.41 64.96%
DY 1.75 2.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.37 1.50 1.38 0.99 1.23 1.31 14.69%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 29/12/17 24/08/17 22/05/17 27/02/17 28/11/16 29/08/16 -
Price 2.20 2.00 1.63 1.79 1.31 1.06 1.15 -
P/RPS 1.06 1.32 1.15 1.44 0.98 0.96 1.20 -7.91%
P/EPS 8.08 8.59 5.98 6.23 7.60 9.02 15.33 -34.67%
EY 12.37 11.63 16.74 16.05 13.16 11.08 6.52 53.07%
DY 1.59 2.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.71 1.48 1.72 1.27 1.13 1.29 23.40%

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