[MBWORLD] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
29-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 7.54%
YoY- 240.47%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 331,179 278,326 233,433 175,344 146,429 133,150 122,697 94.21%
PBT 78,101 58,470 50,432 38,225 33,996 29,945 24,456 117.32%
Tax -27,727 -23,935 -19,849 -10,275 -7,978 -8,289 -8,564 119.32%
NP 50,374 34,535 30,583 27,950 26,018 21,656 15,892 116.24%
-
NP to SH 50,404 34,565 30,613 27,980 26,018 21,577 15,831 116.88%
-
Tax Rate 35.50% 40.94% 39.36% 26.88% 23.47% 27.68% 35.02% -
Total Cost 280,805 243,791 202,850 147,394 120,411 111,494 106,805 90.82%
-
Net Worth 226,623 206,164 139,307 131,443 105,098 98,568 94,628 79.28%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 3,932 3,932 3,932 3,932 - - - -
Div Payout % 7.80% 11.38% 12.84% 14.05% - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 226,623 206,164 139,307 131,443 105,098 98,568 94,628 79.28%
NOSH 157,377 157,377 157,377 157,377 95,543 94,777 91,872 43.30%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 15.21% 12.41% 13.10% 15.94% 17.77% 16.26% 12.95% -
ROE 22.24% 16.77% 21.98% 21.29% 24.76% 21.89% 16.73% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 210.44 176.85 207.78 156.08 153.26 140.49 133.55 35.52%
EPS 32.03 21.96 27.25 24.91 27.23 22.77 17.23 51.35%
DPS 2.50 2.50 3.50 3.50 0.00 0.00 0.00 -
NAPS 1.44 1.31 1.24 1.17 1.10 1.04 1.03 25.10%
Adjusted Per Share Value based on latest NOSH - 157,377
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 210.44 176.85 148.33 111.42 93.04 84.61 77.96 94.22%
EPS 32.03 21.96 19.45 17.78 16.53 13.71 10.06 116.88%
DPS 2.50 2.50 2.50 2.50 0.00 0.00 0.00 -
NAPS 1.44 1.31 0.8852 0.8352 0.6678 0.6263 0.6013 79.28%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.80 2.05 2.00 1.60 1.65 1.43 1.02 -
P/RPS 0.86 1.16 0.96 1.03 1.08 1.02 0.76 8.61%
P/EPS 5.62 9.33 7.34 6.42 6.06 6.28 5.92 -3.41%
EY 17.79 10.71 13.62 15.57 16.50 15.92 16.89 3.53%
DY 1.39 1.22 1.75 2.19 0.00 0.00 0.00 -
P/NAPS 1.25 1.56 1.61 1.37 1.50 1.38 0.99 16.86%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 20/08/18 28/05/18 23/02/18 29/12/17 24/08/17 22/05/17 27/02/17 -
Price 1.64 1.90 2.20 2.00 1.63 1.79 1.31 -
P/RPS 0.78 1.07 1.06 1.28 1.06 1.27 0.98 -14.15%
P/EPS 5.12 8.65 8.07 8.03 5.99 7.86 7.60 -23.20%
EY 19.53 11.56 12.39 12.45 16.71 12.72 13.15 30.26%
DY 1.52 1.32 1.59 1.75 0.00 0.00 0.00 -
P/NAPS 1.14 1.45 1.77 1.71 1.48 1.72 1.27 -6.96%

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