[MBWORLD] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -18.71%
YoY- 48.96%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 146,429 133,150 122,697 94,114 74,719 62,359 60,262 80.83%
PBT 33,996 29,945 24,456 13,303 13,971 8,080 6,269 208.98%
Tax -7,978 -8,289 -8,564 -4,524 -3,301 -569 -472 559.75%
NP 26,018 21,656 15,892 8,779 10,670 7,511 5,797 172.33%
-
NP to SH 26,018 21,577 15,831 8,218 10,110 7,009 5,292 189.41%
-
Tax Rate 23.47% 27.68% 35.02% 34.01% 23.63% 7.04% 7.53% -
Total Cost 120,411 111,494 106,805 85,335 64,049 54,848 54,465 69.78%
-
Net Worth 105,098 98,568 94,628 86,011 81,400 78,660 76,000 24.14%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 105,098 98,568 94,628 86,011 81,400 78,660 76,000 24.14%
NOSH 95,543 94,777 91,872 91,501 91,461 91,465 89,411 4.52%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 17.77% 16.26% 12.95% 9.33% 14.28% 12.04% 9.62% -
ROE 24.76% 21.89% 16.73% 9.55% 12.42% 8.91% 6.96% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 153.26 140.49 133.55 102.85 81.69 68.18 67.40 73.00%
EPS 27.23 22.77 17.23 8.98 11.05 7.66 5.92 176.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.04 1.03 0.94 0.89 0.86 0.85 18.77%
Adjusted Per Share Value based on latest NOSH - 91,501
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 93.04 84.61 77.96 59.80 47.48 39.62 38.29 80.83%
EPS 16.53 13.71 10.06 5.22 6.42 4.45 3.36 189.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6678 0.6263 0.6013 0.5465 0.5172 0.4998 0.4829 24.14%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.65 1.43 1.02 1.16 1.17 1.30 0.88 -
P/RPS 1.08 1.02 0.76 1.13 1.43 1.91 1.31 -12.08%
P/EPS 6.06 6.28 5.92 12.92 10.58 16.96 14.87 -45.06%
EY 16.50 15.92 16.89 7.74 9.45 5.89 6.73 81.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.38 0.99 1.23 1.31 1.51 1.04 27.68%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 22/05/17 27/02/17 28/11/16 29/08/16 25/05/16 24/02/16 -
Price 1.63 1.79 1.31 1.06 1.15 1.31 1.11 -
P/RPS 1.06 1.27 0.98 1.03 1.41 1.92 1.65 -25.56%
P/EPS 5.99 7.86 7.60 11.80 10.40 17.10 18.75 -53.30%
EY 16.71 12.72 13.15 8.47 9.61 5.85 5.33 114.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.72 1.27 1.13 1.29 1.52 1.31 8.48%

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