[MBWORLD] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 366.91%
YoY- 228.18%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 74,719 62,359 60,262 57,734 55,985 51,805 43,757 42.91%
PBT 13,971 8,080 6,269 5,611 -2,002 -3,503 -3,852 -
Tax -3,301 -569 -472 16 46 51 49 -
NP 10,670 7,511 5,797 5,627 -1,956 -3,452 -3,803 -
-
NP to SH 10,110 7,009 5,292 5,517 -2,067 -3,543 -3,882 -
-
Tax Rate 23.63% 7.04% 7.53% -0.29% - - - -
Total Cost 64,049 54,848 54,465 52,107 57,941 55,257 47,560 21.97%
-
Net Worth 81,400 78,660 76,000 77,860 71,384 71,977 72,799 7.73%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 81,400 78,660 76,000 77,860 71,384 71,977 72,799 7.73%
NOSH 91,461 91,465 89,411 91,601 91,518 91,111 90,999 0.33%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 14.28% 12.04% 9.62% 9.75% -3.49% -6.66% -8.69% -
ROE 12.42% 8.91% 6.96% 7.09% -2.90% -4.92% -5.33% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 81.69 68.18 67.40 63.03 61.17 56.86 48.08 42.43%
EPS 11.05 7.66 5.92 6.02 -2.26 -3.89 -4.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.86 0.85 0.85 0.78 0.79 0.80 7.37%
Adjusted Per Share Value based on latest NOSH - 91,601
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 47.48 39.62 38.29 36.69 35.57 32.92 27.80 42.92%
EPS 6.42 4.45 3.36 3.51 -1.31 -2.25 -2.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5172 0.4998 0.4829 0.4947 0.4536 0.4574 0.4626 7.72%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.17 1.30 0.88 0.74 0.755 0.665 0.675 -
P/RPS 1.43 1.91 1.31 1.17 1.23 1.17 1.40 1.42%
P/EPS 10.58 16.96 14.87 12.29 -33.43 -17.10 -15.82 -
EY 9.45 5.89 6.73 8.14 -2.99 -5.85 -6.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.51 1.04 0.87 0.97 0.84 0.84 34.51%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 25/05/16 24/02/16 24/11/15 21/08/15 29/05/15 26/02/15 -
Price 1.15 1.31 1.11 0.81 0.795 0.77 0.72 -
P/RPS 1.41 1.92 1.65 1.29 1.30 1.35 1.50 -4.04%
P/EPS 10.40 17.10 18.75 13.45 -35.20 -19.80 -16.88 -
EY 9.61 5.85 5.33 7.44 -2.84 -5.05 -5.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.52 1.31 0.95 1.02 0.97 0.90 27.15%

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