[MBWORLD] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 32.45%
YoY- 297.83%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 122,697 94,114 74,719 62,359 60,262 57,734 55,985 68.32%
PBT 24,456 13,303 13,971 8,080 6,269 5,611 -2,002 -
Tax -8,564 -4,524 -3,301 -569 -472 16 46 -
NP 15,892 8,779 10,670 7,511 5,797 5,627 -1,956 -
-
NP to SH 15,831 8,218 10,110 7,009 5,292 5,517 -2,067 -
-
Tax Rate 35.02% 34.01% 23.63% 7.04% 7.53% -0.29% - -
Total Cost 106,805 85,335 64,049 54,848 54,465 52,107 57,941 50.06%
-
Net Worth 94,628 86,011 81,400 78,660 76,000 77,860 71,384 20.57%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 94,628 86,011 81,400 78,660 76,000 77,860 71,384 20.57%
NOSH 91,872 91,501 91,461 91,465 89,411 91,601 91,518 0.25%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.95% 9.33% 14.28% 12.04% 9.62% 9.75% -3.49% -
ROE 16.73% 9.55% 12.42% 8.91% 6.96% 7.09% -2.90% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 133.55 102.85 81.69 68.18 67.40 63.03 61.17 67.89%
EPS 17.23 8.98 11.05 7.66 5.92 6.02 -2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.94 0.89 0.86 0.85 0.85 0.78 20.26%
Adjusted Per Share Value based on latest NOSH - 91,465
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 77.96 59.80 47.48 39.62 38.29 36.69 35.57 68.32%
EPS 10.06 5.22 6.42 4.45 3.36 3.51 -1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6013 0.5465 0.5172 0.4998 0.4829 0.4947 0.4536 20.57%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.02 1.16 1.17 1.30 0.88 0.74 0.755 -
P/RPS 0.76 1.13 1.43 1.91 1.31 1.17 1.23 -27.34%
P/EPS 5.92 12.92 10.58 16.96 14.87 12.29 -33.43 -
EY 16.89 7.74 9.45 5.89 6.73 8.14 -2.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.23 1.31 1.51 1.04 0.87 0.97 1.36%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 28/11/16 29/08/16 25/05/16 24/02/16 24/11/15 21/08/15 -
Price 1.31 1.06 1.15 1.31 1.11 0.81 0.795 -
P/RPS 0.98 1.03 1.41 1.92 1.65 1.29 1.30 -17.09%
P/EPS 7.60 11.80 10.40 17.10 18.75 13.45 -35.20 -
EY 13.15 8.47 9.61 5.85 5.33 7.44 -2.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.13 1.29 1.52 1.31 0.95 1.02 15.65%

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