[MBWORLD] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 40.72%
YoY- 58.06%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 287,006 278,774 331,052 297,032 232,833 170,385 135,560 64.65%
PBT 63,465 76,561 85,932 58,668 50,431 33,889 30,592 62.44%
Tax -12,594 -20,297 -20,258 -15,632 -19,849 -7,746 -10,488 12.93%
NP 50,871 56,264 65,674 43,036 30,582 26,142 20,104 85.37%
-
NP to SH 50,871 56,264 65,674 43,036 30,582 26,142 26,090 55.88%
-
Tax Rate 19.84% 26.51% 23.57% 26.64% 39.36% 22.86% 34.28% -
Total Cost 236,135 222,510 265,378 253,996 202,251 144,242 115,456 60.91%
-
Net Worth 245,508 236,065 226,623 206,164 139,307 131,443 105,201 75.66%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 15,737 14,478 - - 3,932 5,242 - -
Div Payout % 30.94% 25.73% - - 12.86% 20.05% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 245,508 236,065 226,623 206,164 139,307 131,443 105,201 75.66%
NOSH 157,377 157,377 157,377 157,377 157,377 157,377 95,637 39.25%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 17.72% 20.18% 19.84% 14.49% 13.13% 15.34% 14.83% -
ROE 20.72% 23.83% 28.98% 20.87% 21.95% 19.89% 24.80% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 182.37 177.14 210.36 188.74 207.25 151.66 141.74 18.24%
EPS 32.33 35.75 41.74 27.36 27.22 23.27 27.28 11.95%
DPS 10.00 9.20 0.00 0.00 3.50 4.67 0.00 -
NAPS 1.56 1.50 1.44 1.31 1.24 1.17 1.10 26.14%
Adjusted Per Share Value based on latest NOSH - 157,377
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 182.37 177.14 210.36 188.74 147.95 108.27 86.14 64.65%
EPS 32.33 35.75 41.74 27.36 19.43 16.61 16.58 55.89%
DPS 10.00 9.20 0.00 0.00 2.50 3.33 0.00 -
NAPS 1.56 1.50 1.44 1.31 0.8852 0.8352 0.6685 75.66%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.72 1.60 1.80 2.05 2.00 1.60 1.65 -
P/RPS 0.94 0.90 0.86 1.09 0.97 1.05 1.16 -13.04%
P/EPS 5.32 4.48 4.31 7.50 7.35 6.88 6.05 -8.19%
EY 18.79 22.34 23.18 13.34 13.61 14.54 16.53 8.89%
DY 5.81 5.75 0.00 0.00 1.75 2.92 0.00 -
P/NAPS 1.10 1.07 1.25 1.56 1.61 1.37 1.50 -18.63%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 28/11/18 20/08/18 28/05/18 23/02/18 29/12/17 24/08/17 -
Price 1.69 1.94 1.64 1.90 2.20 2.00 1.63 -
P/RPS 0.93 1.10 0.78 1.01 1.06 1.32 1.15 -13.16%
P/EPS 5.23 5.43 3.93 6.95 8.08 8.59 5.98 -8.52%
EY 19.13 18.43 25.45 14.39 12.37 11.63 16.74 9.27%
DY 5.92 4.74 0.00 0.00 1.59 2.33 0.00 -
P/NAPS 1.08 1.29 1.14 1.45 1.77 1.71 1.48 -18.89%

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