[MBWORLD] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 124.13%
YoY- 428.91%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 29,365 46,955 31,694 25,136 18,912 18,131 12,299 78.54%
PBT 6,629 12,227 5,892 5,197 1,140 235 6,560 0.69%
Tax 178 -4,465 -1,262 -2,740 -97 -425 -39 -
NP 6,807 7,762 4,630 2,457 1,043 -190 6,521 2.90%
-
NP to SH 6,807 7,762 4,630 2,378 1,061 -152 6,522 2.88%
-
Tax Rate -2.69% 36.52% 21.42% 52.72% 8.51% 180.85% 0.59% -
Total Cost 22,558 39,193 27,064 22,679 17,869 18,321 5,778 147.73%
-
Net Worth 98,568 94,628 86,011 81,400 78,660 76,000 77,860 17.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 98,568 94,628 86,011 81,400 78,660 76,000 77,860 17.00%
NOSH 95,609 91,872 91,501 91,461 91,465 89,411 91,601 2.89%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 23.18% 16.53% 14.61% 9.77% 5.52% -1.05% 53.02% -
ROE 6.91% 8.20% 5.38% 2.92% 1.35% -0.20% 8.38% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 30.98 51.11 34.64 27.48 20.68 20.28 13.43 74.49%
EPS 7.18 8.45 5.06 2.60 1.16 -0.17 7.12 0.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.03 0.94 0.89 0.86 0.85 0.85 14.38%
Adjusted Per Share Value based on latest NOSH - 91,461
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 18.66 29.84 20.14 15.97 12.02 11.52 7.81 78.62%
EPS 4.33 4.93 2.94 1.51 0.67 -0.10 4.14 3.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6263 0.6013 0.5465 0.5172 0.4998 0.4829 0.4947 17.01%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.43 1.02 1.16 1.17 1.30 0.88 0.74 -
P/RPS 4.62 2.00 3.35 4.26 6.29 4.34 5.51 -11.07%
P/EPS 19.91 12.07 22.92 45.00 112.07 -517.65 10.39 54.21%
EY 5.02 8.28 4.36 2.22 0.89 -0.19 9.62 -35.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.99 1.23 1.31 1.51 1.04 0.87 35.97%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 27/02/17 28/11/16 29/08/16 25/05/16 24/02/16 24/11/15 -
Price 1.79 1.31 1.06 1.15 1.31 1.11 0.81 -
P/RPS 5.78 2.56 3.06 4.18 6.34 5.47 6.03 -2.78%
P/EPS 24.92 15.51 20.95 44.23 112.93 -652.94 11.38 68.55%
EY 4.01 6.45 4.77 2.26 0.89 -0.15 8.79 -40.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.27 1.13 1.29 1.52 1.31 0.95 48.49%

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