[MBWORLD] YoY Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -57.0%
YoY- 541.56%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 59,998 105,450 74,258 29,365 18,912 16,815 8,767 37.74%
PBT 13,306 25,665 14,667 6,629 1,140 -671 -1,020 -
Tax -3,570 -8,076 -3,908 178 -97 0 -2 247.89%
NP 9,736 17,589 10,759 6,807 1,043 -671 -1,022 -
-
NP to SH 9,736 17,589 10,759 6,807 1,061 -656 -995 -
-
Tax Rate 26.83% 31.47% 26.64% -2.69% 8.51% - - -
Total Cost 50,262 87,861 63,499 22,558 17,869 17,486 9,789 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 3.40% 7.07% 5.22% 6.91% 1.35% -0.91% -1.34% -
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 38.12 67.00 47.18 30.98 20.68 18.46 9.78 25.42%
EPS 6.19 11.18 6.84 7.18 1.16 -0.72 -1.11 -
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 - 95,609
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 38.12 67.00 47.18 18.66 12.02 10.68 5.57 37.74%
EPS 6.19 11.18 6.84 4.33 0.67 -0.42 -0.63 -
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 2.86 2.42 4.34 4.62 6.29 3.60 3.68 -4.11%
P/EPS 17.62 14.49 29.99 19.91 112.07 -92.36 -32.43 -
EY 5.68 6.90 3.33 5.02 0.89 -1.08 -3.08 -
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 2.60 2.36 4.03 5.78 6.34 4.17 4.09 -7.26%
P/EPS 16.00 14.14 27.79 24.92 112.93 -106.94 -36.04 -
EY 6.25 7.07 3.60 4.01 0.89 -0.94 -2.78 -
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