[MBWORLD] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 66.49%
YoY- 41.39%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 43,555 91,268 74,258 105,044 60,609 38,415 29,365 30.02%
PBT 14,455 28,299 14,667 25,014 10,121 8,668 6,629 68.07%
Tax -5,094 -6,221 -3,908 -14,039 -3,559 -2,429 178 -
NP 9,361 22,078 10,759 10,975 6,562 6,239 6,807 23.64%
-
NP to SH 9,361 22,078 10,759 10,975 6,592 6,239 6,807 23.64%
-
Tax Rate 35.24% 21.98% 26.64% 56.12% 35.16% 28.02% -2.69% -
Total Cost 34,194 69,190 63,499 94,069 54,047 32,176 22,558 31.92%
-
Net Worth 236,065 226,623 206,164 139,307 131,443 105,098 98,568 78.90%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 10,859 - - - 3,932 - - -
Div Payout % 116.00% - - - 59.65% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 236,065 226,623 206,164 139,307 131,443 105,098 98,568 78.90%
NOSH 157,377 157,377 157,377 157,377 157,377 95,543 95,609 39.36%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 21.49% 24.19% 14.49% 10.45% 10.83% 16.24% 23.18% -
ROE 3.97% 9.74% 5.22% 7.88% 5.02% 5.94% 6.91% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 27.68 57.99 47.18 93.50 53.95 40.21 30.98 -7.22%
EPS 5.95 14.03 6.84 9.77 5.84 6.53 7.18 -11.76%
DPS 6.90 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.50 1.44 1.31 1.24 1.17 1.10 1.04 27.62%
Adjusted Per Share Value based on latest NOSH - 157,377
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 27.68 57.99 47.18 66.75 38.51 24.41 18.66 30.03%
EPS 5.95 14.03 6.84 6.97 4.19 3.96 4.33 23.57%
DPS 6.90 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.50 1.44 1.31 0.8852 0.8352 0.6678 0.6263 78.91%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.60 1.80 2.05 2.00 1.60 1.65 1.43 -
P/RPS 5.78 3.10 4.34 2.14 2.97 4.10 4.62 16.09%
P/EPS 26.90 12.83 29.99 20.47 27.27 25.27 19.91 22.19%
EY 3.72 7.79 3.33 4.88 3.67 3.96 5.02 -18.09%
DY 4.31 0.00 0.00 0.00 2.19 0.00 0.00 -
P/NAPS 1.07 1.25 1.56 1.61 1.37 1.50 1.38 -15.58%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 20/08/18 28/05/18 23/02/18 29/12/17 24/08/17 22/05/17 -
Price 1.94 1.64 1.90 2.20 2.00 1.63 1.79 -
P/RPS 7.01 2.83 4.03 2.35 3.71 4.05 5.78 13.71%
P/EPS 32.62 11.69 27.79 22.52 34.09 24.96 24.92 19.64%
EY 3.07 8.55 3.60 4.44 2.93 4.01 4.01 -16.29%
DY 3.56 0.00 0.00 0.00 1.75 0.00 0.00 -
P/NAPS 1.29 1.14 1.45 1.77 1.71 1.48 1.72 -17.43%

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