[MBWORLD] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 31.61%
YoY- 56.63%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 232,833 122,697 60,021 43,757 37,462 45,447 58,484 25.86%
PBT 50,431 24,456 5,431 -3,851 -8,379 -6,430 21,363 15.37%
Tax -19,849 -8,667 -472 49 -806 326 -4,695 27.13%
NP 30,582 15,789 4,959 -3,802 -9,185 -6,104 16,668 10.63%
-
NP to SH 30,582 15,831 4,991 -3,881 -8,948 -6,014 16,832 10.45%
-
Tax Rate 39.36% 35.44% 8.69% - - - 21.98% -
Total Cost 202,251 106,908 55,062 47,559 46,647 51,551 41,816 30.01%
-
Net Worth 139,307 94,590 77,841 71,473 75,885 83,017 90,197 7.50%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 3,932 - - - - - - -
Div Payout % 12.86% - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 139,307 94,590 77,841 71,473 75,885 83,017 90,197 7.50%
NOSH 157,377 91,835 91,577 89,342 89,277 89,266 88,428 10.07%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 13.13% 12.87% 8.26% -8.69% -24.52% -13.43% 28.50% -
ROE 21.95% 16.74% 6.41% -5.43% -11.79% -7.24% 18.66% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 207.25 133.61 65.54 48.98 41.96 50.91 66.14 20.94%
EPS 27.22 17.23 5.45 -4.35 -10.03 -6.74 20.63 4.72%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.03 0.85 0.80 0.85 0.93 1.02 3.30%
Adjusted Per Share Value based on latest NOSH - 90,999
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 147.95 77.96 38.14 27.80 23.80 28.88 37.16 25.86%
EPS 19.43 10.06 3.17 -2.47 -5.69 -3.82 10.70 10.44%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8852 0.601 0.4946 0.4542 0.4822 0.5275 0.5731 7.50%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.00 1.02 0.88 0.675 0.38 0.40 0.53 -
P/RPS 0.97 0.76 1.34 1.38 0.91 0.79 0.80 3.26%
P/EPS 7.35 5.92 16.15 -15.54 -3.79 -5.94 2.78 17.57%
EY 13.61 16.90 6.19 -6.44 -26.38 -16.84 35.91 -14.91%
DY 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 0.99 1.04 0.84 0.45 0.43 0.52 20.70%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/18 27/02/17 24/02/16 26/02/15 28/02/14 26/02/13 22/02/12 -
Price 2.20 1.31 1.11 0.72 0.41 0.365 0.55 -
P/RPS 1.06 0.98 1.69 1.47 0.98 0.72 0.83 4.15%
P/EPS 8.08 7.60 20.37 -16.57 -4.09 -5.42 2.89 18.67%
EY 12.37 13.16 4.91 -6.03 -24.45 -18.46 34.61 -15.74%
DY 1.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.27 1.31 0.90 0.48 0.39 0.54 21.85%

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