[MBWORLD] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -78.74%
YoY- 261.74%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 105,450 74,258 29,365 18,912 16,815 8,767 9,671 48.88%
PBT 25,665 14,667 6,629 1,140 -671 -1,020 -1,665 -
Tax -8,076 -3,908 178 -97 0 -2 -3 272.75%
NP 17,589 10,759 6,807 1,043 -671 -1,022 -1,668 -
-
NP to SH 17,589 10,759 6,807 1,061 -656 -995 -1,636 -
-
Tax Rate 31.47% 26.64% -2.69% 8.51% - - - -
Total Cost 87,861 63,499 22,558 17,869 17,486 9,789 11,339 40.64%
-
Net Worth 248,655 206,164 98,568 78,660 71,977 74,400 81,353 20.45%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 248,655 206,164 98,568 78,660 71,977 74,400 81,353 20.45%
NOSH 157,377 157,377 95,609 91,465 91,111 89,639 89,398 9.87%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 16.68% 14.49% 23.18% 5.52% -3.99% -11.66% -17.25% -
ROE 7.07% 5.22% 6.91% 1.35% -0.91% -1.34% -2.01% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 67.00 47.18 30.98 20.68 18.46 9.78 10.82 35.49%
EPS 11.18 6.84 7.18 1.16 -0.72 -1.11 -1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.31 1.04 0.86 0.79 0.83 0.91 9.62%
Adjusted Per Share Value based on latest NOSH - 91,465
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 67.00 47.18 18.66 12.02 10.68 5.57 6.15 48.86%
EPS 11.18 6.84 4.33 0.67 -0.42 -0.63 -1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.31 0.6263 0.4998 0.4574 0.4728 0.5169 20.45%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.62 2.05 1.43 1.30 0.665 0.36 0.44 -
P/RPS 2.42 4.34 4.62 6.29 3.60 3.68 4.07 -8.29%
P/EPS 14.49 29.99 19.91 112.07 -92.36 -32.43 -24.04 -
EY 6.90 3.33 5.02 0.89 -1.08 -3.08 -4.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.56 1.38 1.51 0.84 0.43 0.48 13.56%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 28/05/18 22/05/17 25/05/16 29/05/15 30/05/14 28/05/13 -
Price 1.58 1.90 1.79 1.31 0.77 0.40 0.45 -
P/RPS 2.36 4.03 5.78 6.34 4.17 4.09 4.16 -9.01%
P/EPS 14.14 27.79 24.92 112.93 -106.94 -36.04 -24.59 -
EY 7.07 3.60 4.01 0.89 -0.94 -2.78 -4.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.45 1.72 1.52 0.97 0.48 0.49 12.61%

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