[MBWORLD] QoQ 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- -7.35%
YoY- -20.97%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 79,336 90,360 105,450 77,925 43,555 91,268 74,258 4.50%
PBT 23,930 19,733 25,665 6,044 14,455 28,299 14,667 38.54%
Tax -10,215 -5,264 -8,076 2,629 -5,094 -6,221 -3,908 89.64%
NP 13,715 14,469 17,589 8,673 9,361 22,078 10,759 17.54%
-
NP to SH 13,715 14,469 17,589 8,673 9,361 22,078 10,759 17.54%
-
Tax Rate 42.69% 26.68% 31.47% -43.50% 35.24% 21.98% 26.64% -
Total Cost 65,621 75,891 87,861 69,252 34,194 69,190 63,499 2.21%
-
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 - 4,878 10,859 - - -
Div Payout % - 54.38% - 56.25% 116.00% - - -
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 17.29% 16.01% 16.68% 11.13% 21.49% 24.19% 14.49% -
ROE 4.98% 5.51% 7.07% 3.53% 3.97% 9.74% 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 50.41 57.42 67.00 49.51 27.68 57.99 47.18 4.50%
EPS 8.71 9.19 11.18 5.51 5.95 14.03 6.84 17.46%
DPS 0.00 5.00 0.00 3.10 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 50.41 57.42 67.00 49.51 27.68 57.99 47.18 4.50%
EPS 8.71 9.19 11.18 5.51 5.95 14.03 6.84 17.46%
DPS 0.00 5.00 0.00 3.10 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 3.19 2.87 2.42 3.47 5.78 3.10 4.34 -18.53%
P/EPS 18.47 17.95 14.49 31.21 26.90 12.83 29.99 -27.59%
EY 5.41 5.57 6.90 3.20 3.72 7.79 3.33 38.15%
DY 0.00 3.03 0.00 1.80 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 3.05 2.72 2.36 3.41 7.01 2.83 4.03 -16.93%
P/EPS 17.67 16.97 14.14 30.67 32.62 11.69 27.79 -26.03%
EY 5.66 5.89 7.07 3.26 3.07 8.55 3.60 35.17%
DY 0.00 3.21 0.00 1.83 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