[MBWORLD] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 1002.07%
YoY- 714.12%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 43,555 60,609 31,694 12,299 10,550 2,740 14,114 20.65%
PBT 14,455 10,121 5,892 6,560 -1,053 -6,000 -663 -
Tax -5,094 -3,559 -1,262 -39 -9 -273 321 -
NP 9,361 6,562 4,630 6,521 -1,062 -6,273 -342 -
-
NP to SH 9,361 6,592 4,630 6,522 -1,062 -6,203 -323 -
-
Tax Rate 35.24% 35.16% 21.42% 0.59% - - - -
Total Cost 34,194 54,047 27,064 5,778 11,612 9,013 14,456 15.42%
-
Net Worth 236,065 131,443 86,011 77,860 134,857 75,864 86,133 18.28%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 10,859 3,932 - - - - - -
Div Payout % 116.00% 59.65% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 236,065 131,443 86,011 77,860 134,857 75,864 86,133 18.28%
NOSH 157,377 157,377 91,501 91,601 168,571 89,251 89,722 9.81%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 21.49% 10.83% 14.61% 53.02% -10.07% -228.94% -2.42% -
ROE 3.97% 5.02% 5.38% 8.38% -0.79% -8.18% -0.38% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 27.68 53.95 34.64 13.43 6.26 3.07 15.73 9.87%
EPS 5.95 5.84 5.06 7.12 -0.63 -6.95 -0.36 -
DPS 6.90 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.17 0.94 0.85 0.80 0.85 0.96 7.71%
Adjusted Per Share Value based on latest NOSH - 91,601
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 27.68 38.51 20.14 7.81 6.70 1.74 8.97 20.64%
EPS 5.95 4.19 2.94 4.14 -0.67 -3.94 -0.21 -
DPS 6.90 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 0.8352 0.5465 0.4947 0.8569 0.4821 0.5473 18.28%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.60 1.60 1.16 0.74 0.52 0.43 0.41 -
P/RPS 5.78 2.97 3.35 5.51 8.31 14.01 2.61 14.16%
P/EPS 26.90 27.27 22.92 10.39 -82.54 -6.19 -113.89 -
EY 3.72 3.67 4.36 9.62 -1.21 -16.16 -0.88 -
DY 4.31 2.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.37 1.23 0.87 0.65 0.51 0.43 16.40%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 29/12/17 28/11/16 24/11/15 26/11/14 26/11/13 30/11/12 -
Price 1.94 2.00 1.06 0.81 0.695 0.41 0.39 -
P/RPS 7.01 3.71 3.06 6.03 11.10 13.36 2.48 18.89%
P/EPS 32.62 34.09 20.95 11.38 -110.32 -5.90 -108.33 -
EY 3.07 2.93 4.77 8.79 -0.91 -16.95 -0.92 -
DY 3.56 1.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.71 1.13 0.95 0.87 0.48 0.41 21.04%

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