[MBWORLD] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 45.82%
YoY- 93.73%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 318,198 287,006 314,125 331,179 278,326 233,433 175,344 48.83%
PBT 74,463 63,465 82,435 78,101 58,470 50,432 38,225 56.04%
Tax -16,762 -12,594 -29,262 -27,727 -23,935 -19,849 -10,275 38.61%
NP 57,701 50,871 53,173 50,374 34,535 30,583 27,950 62.20%
-
NP to SH 57,701 50,871 53,173 50,404 34,565 30,613 27,980 62.08%
-
Tax Rate 22.51% 19.84% 35.50% 35.50% 40.94% 39.36% 26.88% -
Total Cost 260,497 236,135 260,952 280,805 243,791 202,850 147,394 46.22%
-
Net Worth 248,655 245,508 236,065 226,623 206,164 139,307 131,443 53.01%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 15,737 15,737 10,859 3,932 3,932 3,932 3,932 152.29%
Div Payout % 27.27% 30.94% 20.42% 7.80% 11.38% 12.84% 14.05% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 248,655 245,508 236,065 226,623 206,164 139,307 131,443 53.01%
NOSH 157,377 157,377 157,377 157,377 157,377 157,377 157,377 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 18.13% 17.72% 16.93% 15.21% 12.41% 13.10% 15.94% -
ROE 23.21% 20.72% 22.52% 22.24% 16.77% 21.98% 21.29% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 202.19 182.37 199.60 210.44 176.85 207.78 156.08 18.85%
EPS 36.66 32.32 33.79 32.03 21.96 27.25 24.91 29.41%
DPS 10.00 10.00 6.90 2.50 2.50 3.50 3.50 101.48%
NAPS 1.58 1.56 1.50 1.44 1.31 1.24 1.17 22.19%
Adjusted Per Share Value based on latest NOSH - 157,377
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 202.19 182.37 199.60 210.44 176.85 148.33 111.42 48.82%
EPS 36.66 32.32 33.79 32.03 21.96 19.45 17.78 62.06%
DPS 10.00 10.00 6.90 2.50 2.50 2.50 2.50 152.19%
NAPS 1.58 1.56 1.50 1.44 1.31 0.8852 0.8352 53.01%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.62 1.72 1.60 1.80 2.05 2.00 1.60 -
P/RPS 0.80 0.94 0.80 0.86 1.16 0.96 1.03 -15.51%
P/EPS 4.42 5.32 4.74 5.62 9.33 7.34 6.42 -22.04%
EY 22.63 18.79 21.12 17.79 10.71 13.62 15.57 28.34%
DY 6.17 5.81 4.31 1.39 1.22 1.75 2.19 99.60%
P/NAPS 1.03 1.10 1.07 1.25 1.56 1.61 1.37 -17.33%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 26/02/19 28/11/18 20/08/18 28/05/18 23/02/18 29/12/17 -
Price 1.58 1.69 1.94 1.64 1.90 2.20 2.00 -
P/RPS 0.78 0.93 0.97 0.78 1.07 1.06 1.28 -28.14%
P/EPS 4.31 5.23 5.74 5.12 8.65 8.07 8.03 -33.97%
EY 23.21 19.13 17.42 19.53 11.56 12.39 12.45 51.53%
DY 6.33 5.92 3.56 1.52 1.32 1.59 1.75 135.82%
P/NAPS 1.00 1.08 1.29 1.14 1.45 1.77 1.71 -30.09%

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