[MBWORLD] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 24.6%
YoY- -48.79%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 122,697 60,021 43,757 37,462 45,447 58,484 175,126 -5.75%
PBT 24,456 5,431 -3,851 -8,379 -6,430 21,363 9,651 16.74%
Tax -8,667 -472 49 -806 326 -4,695 -2,088 26.74%
NP 15,789 4,959 -3,802 -9,185 -6,104 16,668 7,563 13.03%
-
NP to SH 15,831 4,991 -3,881 -8,948 -6,014 16,832 7,570 13.07%
-
Tax Rate 35.44% 8.69% - - - 21.98% 21.64% -
Total Cost 106,908 55,062 47,559 46,647 51,551 41,816 167,563 -7.20%
-
Net Worth 94,590 77,841 71,473 75,885 83,017 90,197 82,612 2.28%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 94,590 77,841 71,473 75,885 83,017 90,197 82,612 2.28%
NOSH 91,835 91,577 89,342 89,277 89,266 88,428 84,298 1.43%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.87% 8.26% -8.69% -24.52% -13.43% 28.50% 4.32% -
ROE 16.74% 6.41% -5.43% -11.79% -7.24% 18.66% 9.16% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 133.61 65.54 48.98 41.96 50.91 66.14 207.75 -7.08%
EPS 17.23 5.45 -4.35 -10.03 -6.74 20.63 8.98 11.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.85 0.80 0.85 0.93 1.02 0.98 0.83%
Adjusted Per Share Value based on latest NOSH - 89,512
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 77.96 38.14 27.80 23.80 28.88 37.16 111.28 -5.75%
EPS 10.06 3.17 -2.47 -5.69 -3.82 10.70 4.81 13.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.601 0.4946 0.4542 0.4822 0.5275 0.5731 0.5249 2.27%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.02 0.88 0.675 0.38 0.40 0.53 0.80 -
P/RPS 0.76 1.34 1.38 0.91 0.79 0.80 0.39 11.74%
P/EPS 5.92 16.15 -15.54 -3.79 -5.94 2.78 8.91 -6.58%
EY 16.90 6.19 -6.44 -26.38 -16.84 35.91 11.22 7.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.04 0.84 0.45 0.43 0.52 0.82 3.18%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 24/02/16 26/02/15 28/02/14 26/02/13 22/02/12 23/02/11 -
Price 1.31 1.11 0.72 0.41 0.365 0.55 0.78 -
P/RPS 0.98 1.69 1.47 0.98 0.72 0.83 0.38 17.08%
P/EPS 7.60 20.37 -16.57 -4.09 -5.42 2.89 8.69 -2.20%
EY 13.16 4.91 -6.03 -24.45 -18.46 34.61 11.51 2.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.31 0.90 0.48 0.39 0.54 0.80 7.99%

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