[MBWORLD] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -28.67%
YoY- -44.65%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 239,992 421,800 297,032 117,460 75,648 67,260 35,068 37.74%
PBT 53,224 102,660 58,668 26,516 4,560 -2,684 -4,080 -
Tax -14,280 -32,304 -15,632 712 -388 0 -8 247.89%
NP 38,944 70,356 43,036 27,228 4,172 -2,684 -4,088 -
-
NP to SH 38,944 70,356 43,036 27,228 4,244 -2,624 -3,980 -
-
Tax Rate 26.83% 31.47% 26.64% -2.69% 8.51% - - -
Total Cost 201,048 351,444 253,996 90,232 71,476 69,944 39,156 31.31%
-
Net Worth 286,426 248,655 206,164 98,568 78,660 71,977 74,400 25.16%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 286,426 248,655 206,164 98,568 78,660 71,977 74,400 25.16%
NOSH 157,377 157,377 157,377 95,609 91,465 91,111 89,639 9.82%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 16.23% 16.68% 14.49% 23.18% 5.52% -3.99% -11.66% -
ROE 13.60% 28.29% 20.87% 27.62% 5.40% -3.65% -5.35% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 152.49 268.02 188.74 123.93 82.71 73.82 39.12 25.42%
EPS 24.76 44.72 27.36 28.72 4.64 -2.88 -4.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.58 1.31 1.04 0.86 0.79 0.83 13.96%
Adjusted Per Share Value based on latest NOSH - 157,377
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 152.49 268.02 188.74 74.64 48.07 42.74 22.28 37.75%
EPS 24.76 44.72 27.36 17.30 2.70 -1.67 -2.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.58 1.31 0.6263 0.4998 0.4574 0.4728 25.16%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.09 1.62 2.05 1.43 1.30 0.665 0.36 -
P/RPS 0.71 0.60 1.09 1.15 1.57 0.90 0.92 -4.22%
P/EPS 4.40 3.62 7.50 4.98 28.02 -23.09 -8.11 -
EY 22.70 27.60 13.34 20.09 3.57 -4.33 -12.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.03 1.56 1.38 1.51 0.84 0.43 5.70%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 25/06/20 29/05/19 28/05/18 22/05/17 25/05/16 29/05/15 30/05/14 -
Price 0.99 1.58 1.90 1.79 1.31 0.77 0.40 -
P/RPS 0.65 0.59 1.01 1.44 1.58 1.04 1.02 -7.22%
P/EPS 4.00 3.53 6.95 6.23 28.23 -26.74 -9.01 -
EY 25.00 28.29 14.39 16.05 3.54 -3.74 -11.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.00 1.45 1.72 1.52 0.97 0.48 1.98%

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