[MBWORLD] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 134.63%
YoY- 56.89%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 67,780 29,365 122,697 75,742 44,048 18,912 60,021 8.45%
PBT 15,296 6,629 24,456 12,229 6,337 1,140 5,431 99.55%
Tax -5,244 178 -8,667 -4,202 -2,837 -97 -472 398.63%
NP 10,052 6,807 15,789 8,027 3,500 1,043 4,959 60.23%
-
NP to SH 13,045 6,807 15,831 8,069 3,439 1,061 4,991 89.85%
-
Tax Rate 34.28% -2.69% 35.44% 34.36% 44.77% 8.51% 8.69% -
Total Cost 57,728 22,558 106,908 67,715 40,548 17,869 55,062 3.20%
-
Net Worth 105,201 98,568 94,590 86,093 81,618 78,660 77,841 22.26%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 105,201 98,568 94,590 86,093 81,618 78,660 77,841 22.26%
NOSH 95,637 95,609 91,835 91,589 91,706 91,465 91,577 2.93%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 14.83% 23.18% 12.87% 10.60% 7.95% 5.52% 8.26% -
ROE 12.40% 6.91% 16.74% 9.37% 4.21% 1.35% 6.41% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 70.87 30.98 133.61 82.70 48.03 20.68 65.54 5.35%
EPS 13.64 7.18 17.23 8.81 3.75 1.16 5.45 84.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.04 1.03 0.94 0.89 0.86 0.85 18.77%
Adjusted Per Share Value based on latest NOSH - 91,501
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 43.07 18.66 77.96 48.13 27.99 12.02 38.14 8.44%
EPS 8.29 4.33 10.06 5.13 2.19 0.67 3.17 89.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6685 0.6263 0.601 0.5471 0.5186 0.4998 0.4946 22.26%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.65 1.43 1.02 1.16 1.17 1.30 0.88 -
P/RPS 2.33 4.62 0.76 1.40 2.44 6.29 1.34 44.64%
P/EPS 12.10 19.91 5.92 13.17 31.20 112.07 16.15 -17.52%
EY 8.27 5.02 16.90 7.59 3.21 0.89 6.19 21.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.38 0.99 1.23 1.31 1.51 1.04 27.68%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 22/05/17 27/02/17 28/11/16 29/08/16 25/05/16 24/02/16 -
Price 1.63 1.79 1.31 1.06 1.15 1.31 1.11 -
P/RPS 2.30 5.78 0.98 1.28 2.39 6.34 1.69 22.83%
P/EPS 11.95 24.92 7.60 12.03 30.67 112.93 20.37 -29.94%
EY 8.37 4.01 13.16 8.31 3.26 0.89 4.91 42.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.72 1.27 1.13 1.29 1.52 1.31 8.48%

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