[MBWORLD] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 11.14%
YoY- 52.18%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 170,385 100,989 55,853 37,217 33,646 42,132 76,309 14.31%
PBT 33,889 16,305 6,926 -5,690 -11,566 -4,984 33,756 0.06%
Tax -7,746 -5,602 -62 -18 -508 56 -9,884 -3.97%
NP 26,142 10,702 6,864 -5,709 -12,074 -4,928 23,872 1.52%
-
NP to SH 26,142 10,758 6,857 -5,674 -11,866 -4,890 24,242 1.26%
-
Tax Rate 22.86% 34.36% 0.90% - - - 29.28% -
Total Cost 144,242 90,286 48,989 42,926 45,721 47,060 52,437 18.35%
-
Net Worth 131,443 86,093 77,785 80,874 75,877 85,675 92,540 6.01%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 5,242 - - - - - - -
Div Payout % 20.05% - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 131,443 86,093 77,785 80,874 75,877 85,675 92,540 6.01%
NOSH 157,377 91,589 91,512 101,092 89,267 89,245 88,133 10.13%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 15.34% 10.60% 12.29% -15.34% -35.89% -11.70% 31.28% -
ROE 19.89% 12.50% 8.82% -7.02% -15.64% -5.71% 26.20% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 151.66 110.26 61.03 36.82 37.69 47.21 86.58 9.78%
EPS 23.27 11.75 7.49 -5.61 -13.29 -5.48 27.51 -2.74%
DPS 4.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 0.94 0.85 0.80 0.85 0.96 1.05 1.81%
Adjusted Per Share Value based on latest NOSH - 168,571
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 108.27 64.17 35.49 23.65 21.38 26.77 48.49 14.31%
EPS 16.61 6.84 4.36 -3.61 -7.54 -3.11 15.40 1.26%
DPS 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8352 0.5471 0.4943 0.5139 0.4821 0.5444 0.588 6.01%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.60 1.16 0.74 0.52 0.43 0.41 0.55 -
P/RPS 1.05 1.05 1.21 1.41 1.14 0.87 0.64 8.59%
P/EPS 6.88 9.88 9.88 -9.26 -3.23 -7.48 2.00 22.84%
EY 14.54 10.13 10.13 -10.79 -30.91 -13.37 50.01 -18.59%
DY 2.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.23 0.87 0.65 0.51 0.43 0.52 17.50%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/12/17 28/11/16 24/11/15 26/11/14 26/11/13 30/11/12 17/11/11 -
Price 2.00 1.06 0.81 0.695 0.41 0.39 0.56 -
P/RPS 1.32 0.96 1.33 1.89 1.09 0.83 0.65 12.52%
P/EPS 8.59 9.02 10.81 -12.38 -3.08 -7.12 2.04 27.04%
EY 11.63 11.08 9.25 -8.08 -32.42 -14.05 49.12 -21.32%
DY 2.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.13 0.95 0.87 0.48 0.41 0.53 21.53%

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