[MBWORLD] QoQ Cumulative 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- 50.3%
YoY- 142.99%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 165,526 74,258 232,833 127,789 67,780 29,365 122,697 22.15%
PBT 42,966 14,667 50,431 25,417 15,296 6,629 24,456 45.74%
Tax -10,129 -3,908 -19,849 -5,810 -5,244 178 -8,667 10.98%
NP 32,837 10,759 30,582 19,607 10,052 6,807 15,789 63.15%
-
NP to SH 32,837 10,759 30,582 19,607 13,045 6,807 15,831 62.86%
-
Tax Rate 23.57% 26.64% 39.36% 22.86% 34.28% -2.69% 35.44% -
Total Cost 132,689 63,499 202,251 108,182 57,728 22,558 106,908 15.53%
-
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 3,932 - - - -
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 14.49% 5.22% 21.95% 14.92% 12.40% 6.91% 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 105.18 47.18 207.25 113.75 70.87 30.98 133.61 -14.78%
EPS 20.87 6.84 27.22 17.45 13.64 7.18 17.23 13.66%
DPS 0.00 0.00 3.50 3.50 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 105.18 47.18 147.95 81.20 43.07 18.66 77.96 22.16%
EPS 20.87 6.84 19.43 12.46 8.29 4.33 10.06 62.87%
DPS 0.00 0.00 2.50 2.50 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 1.71 4.34 0.97 1.41 2.33 4.62 0.76 71.96%
P/EPS 8.63 29.99 7.35 9.17 12.10 19.91 5.92 28.65%
EY 11.59 3.33 13.61 10.91 8.27 5.02 16.90 -22.28%
DY 0.00 0.00 1.75 2.19 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 1.56 4.03 1.06 1.76 2.30 5.78 0.98 36.44%
P/EPS 7.86 27.79 8.08 11.46 11.95 24.92 7.60 2.27%
EY 12.72 3.60 12.37 8.73 8.37 4.01 13.16 -2.24%
DY 0.00 0.00 1.59 1.75 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