[MBWORLD] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -10.54%
YoY- 7.33%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 337,572 287,006 232,833 122,697 60,021 43,757 37,462 44.23%
PBT 78,367 63,465 50,431 24,456 5,431 -3,851 -8,379 -
Tax -23,769 -12,594 -19,849 -8,667 -472 49 -806 75.72%
NP 54,598 50,871 30,582 15,789 4,959 -3,802 -9,185 -
-
NP to SH 54,598 50,871 30,582 15,831 4,991 -3,881 -8,948 -
-
Tax Rate 30.33% 19.84% 39.36% 35.44% 8.69% - - -
Total Cost 282,974 236,135 202,251 106,908 55,062 47,559 46,647 35.02%
-
Net Worth 276,983 245,508 139,307 94,590 77,841 71,473 75,885 24.07%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 7,868 15,737 3,932 - - - - -
Div Payout % 14.41% 30.94% 12.86% - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 276,983 245,508 139,307 94,590 77,841 71,473 75,885 24.07%
NOSH 157,377 157,377 157,377 91,835 91,577 89,342 89,277 9.90%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 16.17% 17.72% 13.13% 12.87% 8.26% -8.69% -24.52% -
ROE 19.71% 20.72% 21.95% 16.74% 6.41% -5.43% -11.79% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 214.50 182.37 207.25 133.61 65.54 48.98 41.96 31.23%
EPS 34.69 32.33 27.22 17.23 5.45 -4.35 -10.03 -
DPS 5.00 10.00 3.50 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.56 1.24 1.03 0.85 0.80 0.85 12.89%
Adjusted Per Share Value based on latest NOSH - 157,377
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 214.50 182.37 147.95 77.96 38.14 27.80 23.80 44.23%
EPS 34.69 32.33 19.43 10.06 3.17 -2.47 -5.69 -
DPS 5.00 10.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.56 0.8852 0.601 0.4946 0.4542 0.4822 24.07%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.60 1.72 2.00 1.02 0.88 0.675 0.38 -
P/RPS 0.75 0.94 0.97 0.76 1.34 1.38 0.91 -3.17%
P/EPS 4.61 5.32 7.35 5.92 16.15 -15.54 -3.79 -
EY 21.68 18.79 13.61 16.90 6.19 -6.44 -26.38 -
DY 3.13 5.81 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.10 1.61 0.99 1.04 0.84 0.45 12.44%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 23/02/18 27/02/17 24/02/16 26/02/15 28/02/14 -
Price 1.50 1.69 2.20 1.31 1.11 0.72 0.41 -
P/RPS 0.70 0.93 1.06 0.98 1.69 1.47 0.98 -5.45%
P/EPS 4.32 5.23 8.08 7.60 20.37 -16.57 -4.09 -
EY 23.13 19.13 12.37 13.16 4.91 -6.03 -24.45 -
DY 3.33 5.92 1.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.08 1.77 1.27 1.31 0.90 0.48 9.98%

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