[MBWORLD] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 5.49%
YoY- 90.04%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 317,290 318,198 287,006 314,125 331,179 278,326 233,433 22.77%
PBT 65,897 74,463 63,465 82,435 78,101 58,470 50,432 19.57%
Tax -15,805 -16,762 -12,594 -29,262 -27,727 -23,935 -19,849 -14.12%
NP 50,092 57,701 50,871 53,173 50,374 34,535 30,583 39.07%
-
NP to SH 50,092 57,701 50,871 53,173 50,404 34,565 30,613 38.98%
-
Tax Rate 23.98% 22.51% 19.84% 35.50% 35.50% 40.94% 39.36% -
Total Cost 267,198 260,497 236,135 260,952 280,805 243,791 202,850 20.22%
-
Net Worth 262,819 248,655 245,508 236,065 226,623 206,164 139,307 52.86%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 23,606 15,737 15,737 10,859 3,932 3,932 3,932 231.40%
Div Payout % 47.13% 27.27% 30.94% 20.42% 7.80% 11.38% 12.84% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 262,819 248,655 245,508 236,065 226,623 206,164 139,307 52.86%
NOSH 157,377 157,377 157,377 157,377 157,377 157,377 157,377 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 15.79% 18.13% 17.72% 16.93% 15.21% 12.41% 13.10% -
ROE 19.06% 23.21% 20.72% 22.52% 22.24% 16.77% 21.98% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 201.61 202.19 182.37 199.60 210.44 176.85 207.78 -1.99%
EPS 31.83 36.66 32.32 33.79 32.03 21.96 27.25 10.94%
DPS 15.00 10.00 10.00 6.90 2.50 2.50 3.50 164.54%
NAPS 1.67 1.58 1.56 1.50 1.44 1.31 1.24 22.02%
Adjusted Per Share Value based on latest NOSH - 157,377
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 201.61 202.19 182.37 199.60 210.44 176.85 148.33 22.77%
EPS 31.83 36.66 32.32 33.79 32.03 21.96 19.45 38.99%
DPS 15.00 10.00 10.00 6.90 2.50 2.50 2.50 231.27%
NAPS 1.67 1.58 1.56 1.50 1.44 1.31 0.8852 52.85%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.65 1.62 1.72 1.60 1.80 2.05 2.00 -
P/RPS 0.82 0.80 0.94 0.80 0.86 1.16 0.96 -10.00%
P/EPS 5.18 4.42 5.32 4.74 5.62 9.33 7.34 -20.78%
EY 19.29 22.63 18.79 21.12 17.79 10.71 13.62 26.19%
DY 9.09 6.17 5.81 4.31 1.39 1.22 1.75 200.83%
P/NAPS 0.99 1.03 1.10 1.07 1.25 1.56 1.61 -27.75%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 29/05/19 26/02/19 28/11/18 20/08/18 28/05/18 23/02/18 -
Price 1.56 1.58 1.69 1.94 1.64 1.90 2.20 -
P/RPS 0.77 0.78 0.93 0.97 0.78 1.07 1.06 -19.23%
P/EPS 4.90 4.31 5.23 5.74 5.12 8.65 8.07 -28.36%
EY 20.40 23.21 19.13 17.42 19.53 11.56 12.39 39.56%
DY 9.62 6.33 5.92 3.56 1.52 1.32 1.59 233.13%
P/NAPS 0.93 1.00 1.08 1.29 1.14 1.45 1.77 -34.96%

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