[MBWORLD] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -2.96%
YoY- 228.6%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 75,742 44,048 18,912 60,021 41,890 29,591 16,815 172.00%
PBT 12,229 6,337 1,140 5,431 5,195 -1,365 -671 -
Tax -4,202 -2,837 -97 -472 -47 -8 0 -
NP 8,027 3,500 1,043 4,959 5,148 -1,373 -671 -
-
NP to SH 8,069 3,439 1,061 4,991 5,143 -1,379 -656 -
-
Tax Rate 34.36% 44.77% 8.51% 8.69% 0.90% - - -
Total Cost 67,715 40,548 17,869 55,062 36,742 30,964 17,486 145.99%
-
Net Worth 86,093 81,618 78,660 77,841 77,785 71,233 71,977 12.64%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 86,093 81,618 78,660 77,841 77,785 71,233 71,977 12.64%
NOSH 91,589 91,706 91,465 91,577 91,512 91,324 91,111 0.34%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.60% 7.95% 5.52% 8.26% 12.29% -4.64% -3.99% -
ROE 9.37% 4.21% 1.35% 6.41% 6.61% -1.94% -0.91% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 82.70 48.03 20.68 65.54 45.78 32.40 18.46 171.01%
EPS 8.81 3.75 1.16 5.45 5.62 -1.51 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.89 0.86 0.85 0.85 0.78 0.79 12.25%
Adjusted Per Share Value based on latest NOSH - 89,411
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 48.13 27.99 12.02 38.14 26.62 18.80 10.68 172.08%
EPS 5.13 2.19 0.67 3.17 3.27 -0.88 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5471 0.5186 0.4998 0.4946 0.4943 0.4526 0.4574 12.64%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.16 1.17 1.30 0.88 0.74 0.755 0.665 -
P/RPS 1.40 2.44 6.29 1.34 1.62 2.33 3.60 -46.62%
P/EPS 13.17 31.20 112.07 16.15 13.17 -50.00 -92.36 -
EY 7.59 3.21 0.89 6.19 7.59 -2.00 -1.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.31 1.51 1.04 0.87 0.97 0.84 28.85%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 29/08/16 25/05/16 24/02/16 24/11/15 21/08/15 29/05/15 -
Price 1.06 1.15 1.31 1.11 0.81 0.795 0.77 -
P/RPS 1.28 2.39 6.34 1.69 1.77 2.45 4.17 -54.39%
P/EPS 12.03 30.67 112.93 20.37 14.41 -52.65 -106.94 -
EY 8.31 3.26 0.89 4.91 6.94 -1.90 -0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.29 1.52 1.31 0.95 1.02 0.97 10.68%

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