[MBWORLD] QoQ 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- -57.6%
YoY- 42.01%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 90,360 105,450 77,925 43,555 91,268 74,258 105,044 -9.57%
PBT 19,733 25,665 6,044 14,455 28,299 14,667 25,014 -14.66%
Tax -5,264 -8,076 2,629 -5,094 -6,221 -3,908 -14,039 -48.09%
NP 14,469 17,589 8,673 9,361 22,078 10,759 10,975 20.29%
-
NP to SH 14,469 17,589 8,673 9,361 22,078 10,759 10,975 20.29%
-
Tax Rate 26.68% 31.47% -43.50% 35.24% 21.98% 26.64% 56.12% -
Total Cost 75,891 87,861 69,252 34,194 69,190 63,499 94,069 -13.37%
-
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 - 4,878 10,859 - - - -
Div Payout % 54.38% - 56.25% 116.00% - - - -
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 16.01% 16.68% 11.13% 21.49% 24.19% 14.49% 10.45% -
ROE 5.51% 7.07% 3.53% 3.97% 9.74% 5.22% 7.88% -
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 57.42 67.00 49.51 27.68 57.99 47.18 93.50 -27.81%
EPS 9.19 11.18 5.51 5.95 14.03 6.84 9.77 -4.00%
DPS 5.00 0.00 3.10 6.90 0.00 0.00 0.00 -
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 57.42 67.00 49.51 27.68 57.99 47.18 66.75 -9.57%
EPS 9.19 11.18 5.51 5.95 14.03 6.84 6.97 20.30%
DPS 5.00 0.00 3.10 6.90 0.00 0.00 0.00 -
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 2.87 2.42 3.47 5.78 3.10 4.34 2.14 21.67%
P/EPS 17.95 14.49 31.21 26.90 12.83 29.99 20.47 -8.40%
EY 5.57 6.90 3.20 3.72 7.79 3.33 4.88 9.24%
DY 3.03 0.00 1.80 4.31 0.00 0.00 0.00 -
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 2.72 2.36 3.41 7.01 2.83 4.03 2.35 10.26%
P/EPS 16.97 14.14 30.67 32.62 11.69 27.79 22.52 -17.23%
EY 5.89 7.07 3.26 3.07 8.55 3.60 4.44 20.79%
DY 3.21 0.00 1.83 3.56 0.00 0.00 0.00 -
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