[MBWORLD] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 20.55%
YoY- 66.34%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 275,146 195,810 105,450 287,006 209,081 165,526 74,258 139.25%
PBT 69,329 45,398 25,665 63,465 57,421 42,966 14,667 181.38%
Tax -23,555 -13,340 -8,076 -12,594 -15,223 -10,129 -3,908 230.83%
NP 45,774 32,058 17,589 50,871 42,198 32,837 10,759 162.33%
-
NP to SH 45,774 32,058 17,589 50,871 42,198 32,837 10,759 162.33%
-
Tax Rate 33.98% 29.38% 31.47% 19.84% 26.51% 23.57% 26.64% -
Total Cost 229,372 163,752 87,861 236,135 166,883 132,689 63,499 135.23%
-
Net Worth 275,409 262,819 248,655 245,508 236,065 226,623 206,164 21.27%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 7,868 7,868 - 15,737 10,859 - - -
Div Payout % 17.19% 24.55% - 30.94% 25.73% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 275,409 262,819 248,655 245,508 236,065 226,623 206,164 21.27%
NOSH 157,377 157,377 157,377 157,377 157,377 157,377 157,377 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 16.64% 16.37% 16.68% 17.72% 20.18% 19.84% 14.49% -
ROE 16.62% 12.20% 7.07% 20.72% 17.88% 14.49% 5.22% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 174.83 124.42 67.00 182.37 132.85 105.18 47.18 139.27%
EPS 29.09 20.37 11.18 32.33 26.81 20.87 6.84 162.26%
DPS 5.00 5.00 0.00 10.00 6.90 0.00 0.00 -
NAPS 1.75 1.67 1.58 1.56 1.50 1.44 1.31 21.27%
Adjusted Per Share Value based on latest NOSH - 157,377
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 174.83 124.42 67.00 182.37 132.85 105.18 47.18 139.27%
EPS 29.09 20.37 11.18 32.33 26.81 20.87 6.84 162.26%
DPS 5.00 5.00 0.00 10.00 6.90 0.00 0.00 -
NAPS 1.75 1.67 1.58 1.56 1.50 1.44 1.31 21.27%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.61 1.65 1.62 1.72 1.60 1.80 2.05 -
P/RPS 0.92 1.33 2.42 0.94 1.20 1.71 4.34 -64.41%
P/EPS 5.54 8.10 14.49 5.32 5.97 8.63 29.99 -67.53%
EY 18.07 12.35 6.90 18.79 16.76 11.59 3.33 208.48%
DY 3.11 3.03 0.00 5.81 4.31 0.00 0.00 -
P/NAPS 0.92 0.99 1.03 1.10 1.07 1.25 1.56 -29.65%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 28/08/19 29/05/19 26/02/19 28/11/18 20/08/18 28/05/18 -
Price 1.54 1.56 1.58 1.69 1.94 1.64 1.90 -
P/RPS 0.88 1.25 2.36 0.93 1.46 1.56 4.03 -63.70%
P/EPS 5.29 7.66 14.14 5.23 7.24 7.86 27.79 -66.87%
EY 18.89 13.06 7.07 19.13 13.82 12.72 3.60 201.65%
DY 3.25 3.21 0.00 5.92 3.56 0.00 0.00 -
P/NAPS 0.88 0.93 1.00 1.08 1.29 1.14 1.45 -28.29%

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