[MBWORLD] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -60.45%
YoY- -18.39%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 135,560 88,096 59,182 34,726 44,990 34,970 88,380 7.38%
PBT 30,592 12,674 -2,730 -6,428 -5,350 -6,150 53,918 -9.00%
Tax -10,488 -5,674 -16 -10 -216 -558 -14,904 -5.68%
NP 20,104 7,000 -2,746 -6,438 -5,566 -6,708 39,014 -10.45%
-
NP to SH 26,090 6,878 -2,758 -6,386 -5,394 -6,690 39,568 -6.69%
-
Tax Rate 34.28% 44.77% - - - - 27.64% -
Total Cost 115,456 81,096 61,928 41,164 50,556 41,678 49,366 15.19%
-
Net Worth 105,201 81,618 71,233 72,266 80,374 88,308 93,709 1.94%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 105,201 81,618 71,233 72,266 80,374 88,308 93,709 1.94%
NOSH 95,637 91,706 91,324 89,217 89,304 89,200 87,578 1.47%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 14.83% 7.95% -4.64% -18.54% -12.37% -19.18% 44.14% -
ROE 24.80% 8.43% -3.87% -8.84% -6.71% -7.58% 42.22% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 141.74 96.06 64.80 38.92 50.38 39.20 100.92 5.81%
EPS 27.28 7.50 -3.02 -7.16 -6.04 -7.50 45.18 -8.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 0.89 0.78 0.81 0.90 0.99 1.07 0.46%
Adjusted Per Share Value based on latest NOSH - 89,390
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 86.14 55.98 37.61 22.07 28.59 22.22 56.16 7.38%
EPS 16.58 4.37 -1.75 -4.06 -3.43 -4.25 25.14 -6.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6685 0.5186 0.4526 0.4592 0.5107 0.5611 0.5954 1.94%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.65 1.17 0.755 0.405 0.40 0.41 0.68 -
P/RPS 1.16 1.22 1.17 1.04 0.79 1.05 0.67 9.57%
P/EPS 6.05 15.60 -25.00 -5.66 -6.62 -5.47 1.51 26.00%
EY 16.53 6.41 -4.00 -17.67 -15.10 -18.29 66.44 -20.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.31 0.97 0.50 0.44 0.41 0.64 15.23%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 29/08/16 21/08/15 28/08/14 20/08/13 15/08/12 23/08/11 -
Price 1.63 1.15 0.795 0.53 0.425 0.41 0.61 -
P/RPS 1.15 1.20 1.23 1.36 0.84 1.05 0.60 11.44%
P/EPS 5.98 15.33 -26.32 -7.40 -7.04 -5.47 1.35 28.12%
EY 16.74 6.52 -3.80 -13.51 -14.21 -18.29 74.07 -21.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.29 1.02 0.65 0.47 0.41 0.57 17.21%

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