[MBWORLD] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 91.64%
YoY- 279.33%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 96,661 195,810 165,526 67,780 44,048 29,591 17,363 33.09%
PBT 18,606 45,398 42,966 15,296 6,337 -1,365 -3,214 -
Tax -4,474 -13,340 -10,129 -5,244 -2,837 -8 -5 210.10%
NP 14,132 32,058 32,837 10,052 3,500 -1,373 -3,219 -
-
NP to SH 14,132 32,058 32,837 13,045 3,439 -1,379 -3,193 -
-
Tax Rate 24.05% 29.38% 23.57% 34.28% 44.77% - - -
Total Cost 82,529 163,752 132,689 57,728 40,548 30,964 20,582 26.01%
-
Net Worth 291,147 262,819 226,623 105,201 81,618 71,233 72,266 26.11%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 7,868 - - - - - -
Div Payout % - 24.55% - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 291,147 262,819 226,623 105,201 81,618 71,233 72,266 26.11%
NOSH 157,377 157,377 157,377 95,637 91,706 91,324 89,217 9.91%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 14.62% 16.37% 19.84% 14.83% 7.95% -4.64% -18.54% -
ROE 4.85% 12.20% 14.49% 12.40% 4.21% -1.94% -4.42% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 61.42 124.42 105.18 70.87 48.03 32.40 19.46 21.09%
EPS 8.98 20.37 20.87 13.64 3.75 -1.51 -3.58 -
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.67 1.44 1.10 0.89 0.78 0.81 14.74%
Adjusted Per Share Value based on latest NOSH - 95,543
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 61.42 124.42 105.18 43.07 27.99 18.80 11.03 33.09%
EPS 8.98 20.37 20.87 8.29 2.19 -0.88 -2.03 -
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.67 1.44 0.6685 0.5186 0.4526 0.4592 26.11%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.99 1.65 1.80 1.65 1.17 0.755 0.405 -
P/RPS 1.61 1.33 1.71 2.33 2.44 2.33 2.08 -4.17%
P/EPS 11.02 8.10 8.63 12.10 31.20 -50.00 -11.32 -
EY 9.07 12.35 11.59 8.27 3.21 -2.00 -8.84 -
DY 0.00 3.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.99 1.25 1.50 1.31 0.97 0.50 1.28%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 28/08/19 20/08/18 24/08/17 29/08/16 21/08/15 28/08/14 -
Price 0.975 1.56 1.64 1.63 1.15 0.795 0.53 -
P/RPS 1.59 1.25 1.56 2.30 2.39 2.45 2.72 -8.55%
P/EPS 10.86 7.66 7.86 11.95 30.67 -52.65 -14.81 -
EY 9.21 13.06 12.72 8.37 3.26 -1.90 -6.75 -
DY 0.00 3.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.93 1.14 1.48 1.29 1.02 0.65 -3.34%

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