[MBWORLD] YoY TTM 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- -14.38%
YoY- -18.99%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 292,120 318,198 278,326 133,150 62,359 51,805 36,558 41.34%
PBT 66,007 74,463 58,470 29,945 8,080 -3,503 -7,734 -
Tax -19,263 -16,762 -23,935 -8,289 -569 51 -805 69.67%
NP 46,744 57,701 34,535 21,656 7,511 -3,452 -8,539 -
-
NP to SH 46,744 57,701 34,565 21,577 7,009 -3,543 -8,307 -
-
Tax Rate 29.18% 22.51% 40.94% 27.68% 7.04% - - -
Total Cost 245,376 260,497 243,791 111,494 54,848 55,257 45,097 32.58%
-
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 7,868 15,737 3,932 - - - - -
Div Payout % 16.83% 27.27% 11.38% - - - - -
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 94,777 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 16.00% 18.13% 12.41% 16.26% 12.04% -6.66% -23.36% -
ROE 16.32% 23.21% 16.77% 21.89% 8.91% -4.92% -11.17% -
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 185.62 202.19 176.85 140.49 68.18 56.86 40.78 28.70%
EPS 29.70 36.66 21.96 22.77 7.66 -3.89 -9.27 -
DPS 5.00 10.00 2.50 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 185.62 202.19 176.85 84.61 39.62 32.92 23.23 41.34%
EPS 29.70 36.66 21.96 13.71 4.45 -2.25 -5.28 -
DPS 5.00 10.00 2.50 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 0.59 0.80 1.16 1.02 1.91 1.17 0.88 -6.44%
P/EPS 3.67 4.42 9.33 6.28 16.96 -17.10 -3.88 -
EY 27.25 22.63 10.71 15.92 5.89 -5.85 -25.74 -
DY 4.59 6.17 1.22 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 0.53 0.78 1.07 1.27 1.92 1.35 0.98 -9.72%
P/EPS 3.33 4.31 8.65 7.86 17.10 -19.80 -4.32 -
EY 30.00 23.21 11.56 12.72 5.85 -5.05 -23.17 -
DY 5.05 6.33 1.32 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