[MBWORLD] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -57.0%
YoY- 541.56%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 232,833 127,789 67,780 29,365 122,697 75,742 44,048 202.52%
PBT 50,431 25,417 15,296 6,629 24,456 12,229 6,337 297.10%
Tax -19,849 -5,810 -5,244 178 -8,667 -4,202 -2,837 264.51%
NP 30,582 19,607 10,052 6,807 15,789 8,027 3,500 322.55%
-
NP to SH 30,582 19,607 13,045 6,807 15,831 8,069 3,439 327.52%
-
Tax Rate 39.36% 22.86% 34.28% -2.69% 35.44% 34.36% 44.77% -
Total Cost 202,251 108,182 57,728 22,558 106,908 67,715 40,548 191.07%
-
Net Worth 139,307 131,443 105,201 98,568 94,590 86,093 81,618 42.68%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 3,932 3,932 - - - - - -
Div Payout % 12.86% 20.05% - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 139,307 131,443 105,201 98,568 94,590 86,093 81,618 42.68%
NOSH 157,377 157,377 95,637 95,609 91,835 91,589 91,706 43.19%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 13.13% 15.34% 14.83% 23.18% 12.87% 10.60% 7.95% -
ROE 21.95% 14.92% 12.40% 6.91% 16.74% 9.37% 4.21% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 207.25 113.75 70.87 30.98 133.61 82.70 48.03 164.34%
EPS 27.22 17.45 13.64 7.18 17.23 8.81 3.75 273.53%
DPS 3.50 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.17 1.10 1.04 1.03 0.94 0.89 24.66%
Adjusted Per Share Value based on latest NOSH - 95,609
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 147.95 81.20 43.07 18.66 77.96 48.13 27.99 202.52%
EPS 19.43 12.46 8.29 4.33 10.06 5.13 2.19 326.86%
DPS 2.50 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8852 0.8352 0.6685 0.6263 0.601 0.5471 0.5186 42.68%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.00 1.60 1.65 1.43 1.02 1.16 1.17 -
P/RPS 0.97 1.41 2.33 4.62 0.76 1.40 2.44 -45.84%
P/EPS 7.35 9.17 12.10 19.91 5.92 13.17 31.20 -61.75%
EY 13.61 10.91 8.27 5.02 16.90 7.59 3.21 161.27%
DY 1.75 2.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.37 1.50 1.38 0.99 1.23 1.31 14.69%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 29/12/17 24/08/17 22/05/17 27/02/17 28/11/16 29/08/16 -
Price 2.20 2.00 1.63 1.79 1.31 1.06 1.15 -
P/RPS 1.06 1.76 2.30 5.78 0.98 1.28 2.39 -41.75%
P/EPS 8.08 11.46 11.95 24.92 7.60 12.03 30.67 -58.80%
EY 12.37 8.73 8.37 4.01 13.16 8.31 3.26 142.68%
DY 1.59 1.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.71 1.48 1.72 1.27 1.13 1.29 23.40%

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