[MBWORLD] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 28.51%
YoY- 115.22%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 195,810 105,450 287,006 209,081 165,526 74,258 232,833 -10.93%
PBT 45,398 25,665 63,465 57,421 42,966 14,667 50,431 -6.78%
Tax -13,340 -8,076 -12,594 -15,223 -10,129 -3,908 -19,849 -23.32%
NP 32,058 17,589 50,871 42,198 32,837 10,759 30,582 3.20%
-
NP to SH 32,058 17,589 50,871 42,198 32,837 10,759 30,582 3.20%
-
Tax Rate 29.38% 31.47% 19.84% 26.51% 23.57% 26.64% 39.36% -
Total Cost 163,752 87,861 236,135 166,883 132,689 63,499 202,251 -13.16%
-
Net Worth 262,819 248,655 245,508 236,065 226,623 206,164 139,307 52.86%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 7,868 - 15,737 10,859 - - 3,932 58.99%
Div Payout % 24.55% - 30.94% 25.73% - - 12.86% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 262,819 248,655 245,508 236,065 226,623 206,164 139,307 52.86%
NOSH 157,377 157,377 157,377 157,377 157,377 157,377 157,377 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 16.37% 16.68% 17.72% 20.18% 19.84% 14.49% 13.13% -
ROE 12.20% 7.07% 20.72% 17.88% 14.49% 5.22% 21.95% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 124.42 67.00 182.37 132.85 105.18 47.18 207.25 -28.90%
EPS 20.37 11.18 32.33 26.81 20.87 6.84 27.22 -17.61%
DPS 5.00 0.00 10.00 6.90 0.00 0.00 3.50 26.92%
NAPS 1.67 1.58 1.56 1.50 1.44 1.31 1.24 22.02%
Adjusted Per Share Value based on latest NOSH - 157,377
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 124.42 67.00 182.37 132.85 105.18 47.18 147.95 -10.93%
EPS 20.37 11.18 32.33 26.81 20.87 6.84 19.43 3.20%
DPS 5.00 0.00 10.00 6.90 0.00 0.00 2.50 58.94%
NAPS 1.67 1.58 1.56 1.50 1.44 1.31 0.8852 52.85%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.65 1.62 1.72 1.60 1.80 2.05 2.00 -
P/RPS 1.33 2.42 0.94 1.20 1.71 4.34 0.97 23.49%
P/EPS 8.10 14.49 5.32 5.97 8.63 29.99 7.35 6.71%
EY 12.35 6.90 18.79 16.76 11.59 3.33 13.61 -6.28%
DY 3.03 0.00 5.81 4.31 0.00 0.00 1.75 44.33%
P/NAPS 0.99 1.03 1.10 1.07 1.25 1.56 1.61 -27.75%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 29/05/19 26/02/19 28/11/18 20/08/18 28/05/18 23/02/18 -
Price 1.56 1.58 1.69 1.94 1.64 1.90 2.20 -
P/RPS 1.25 2.36 0.93 1.46 1.56 4.03 1.06 11.65%
P/EPS 7.66 14.14 5.23 7.24 7.86 27.79 8.08 -3.50%
EY 13.06 7.07 19.13 13.82 12.72 3.60 12.37 3.69%
DY 3.21 0.00 5.92 3.56 0.00 0.00 1.59 59.94%
P/NAPS 0.93 1.00 1.08 1.29 1.14 1.45 1.77 -34.96%

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