[MBWORLD] YoY Annualized Quarter 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- 0.2%
YoY- 142.99%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 366,861 278,774 170,385 100,989 55,853 37,217 33,646 48.88%
PBT 92,438 76,561 33,889 16,305 6,926 -5,690 -11,566 -
Tax -31,406 -20,297 -7,746 -5,602 -62 -18 -508 98.78%
NP 61,032 56,264 26,142 10,702 6,864 -5,709 -12,074 -
-
NP to SH 61,032 56,264 26,142 10,758 6,857 -5,674 -11,866 -
-
Tax Rate 33.98% 26.51% 22.86% 34.36% 0.90% - - -
Total Cost 305,829 222,510 144,242 90,286 48,989 42,926 45,721 37.24%
-
Net Worth 275,409 236,065 131,443 86,093 77,785 80,874 75,877 23.95%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 10,491 14,478 5,242 - - - - -
Div Payout % 17.19% 25.73% 20.05% - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 275,409 236,065 131,443 86,093 77,785 80,874 75,877 23.95%
NOSH 157,377 157,377 157,377 91,589 91,512 101,092 89,267 9.90%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 16.64% 20.18% 15.34% 10.60% 12.29% -15.34% -35.89% -
ROE 22.16% 23.83% 19.89% 12.50% 8.82% -7.02% -15.64% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 233.11 177.14 151.66 110.26 61.03 36.82 37.69 35.46%
EPS 38.79 35.75 23.27 11.75 7.49 -5.61 -13.29 -
DPS 6.67 9.20 4.67 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.50 1.17 0.94 0.85 0.80 0.85 12.78%
Adjusted Per Share Value based on latest NOSH - 157,377
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 233.11 177.14 108.27 64.17 35.49 23.65 21.38 48.88%
EPS 38.79 35.75 16.61 6.84 4.36 -3.61 -7.54 -
DPS 6.67 9.20 3.33 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.50 0.8352 0.5471 0.4943 0.5139 0.4821 23.95%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.61 1.60 1.60 1.16 0.74 0.52 0.43 -
P/RPS 0.69 0.90 1.05 1.05 1.21 1.41 1.14 -8.02%
P/EPS 4.15 4.48 6.88 9.88 9.88 -9.26 -3.23 -
EY 24.09 22.34 14.54 10.13 10.13 -10.79 -30.91 -
DY 4.14 5.75 2.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.07 1.37 1.23 0.87 0.65 0.51 10.32%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 28/11/18 29/12/17 28/11/16 24/11/15 26/11/14 26/11/13 -
Price 1.54 1.94 2.00 1.06 0.81 0.695 0.41 -
P/RPS 0.66 1.10 1.32 0.96 1.33 1.89 1.09 -8.01%
P/EPS 3.97 5.43 8.59 9.02 10.81 -12.38 -3.08 -
EY 25.18 18.43 11.63 11.08 9.25 -8.08 -32.42 -
DY 4.33 4.74 2.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.29 1.71 1.13 0.95 0.87 0.48 10.62%

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