[MBWORLD] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 6.89%
YoY- 85.56%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 88,108 175,126 191,280 219,788 229,264 137,452 107,348 -12.34%
PBT 109,236 9,651 9,761 11,544 10,396 10,856 9,662 404.47%
Tax -28,324 -2,088 -1,377 -1,034 -576 -2,830 -1,273 692.57%
NP 80,912 7,563 8,384 10,510 9,820 8,026 8,389 353.73%
-
NP to SH 82,024 7,570 8,405 10,514 9,836 9,545 8,989 337.25%
-
Tax Rate 25.93% 21.64% 14.11% 8.96% 5.54% 26.07% 13.18% -
Total Cost 7,196 167,563 182,896 209,278 219,444 129,426 98,958 -82.60%
-
Net Worth 104,648 82,612 82,372 80,618 79,728 77,281 74,817 25.09%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 104,648 82,612 82,372 80,618 79,728 77,281 74,817 25.09%
NOSH 86,486 84,298 84,053 83,977 83,924 84,001 84,064 1.91%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 91.83% 4.32% 4.38% 4.78% 4.28% 5.84% 7.82% -
ROE 78.38% 9.16% 10.20% 13.04% 12.34% 12.35% 12.01% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 101.87 207.75 227.57 261.72 273.18 163.63 127.70 -13.99%
EPS 94.84 8.98 10.00 12.52 11.72 11.36 10.69 329.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 0.98 0.98 0.96 0.95 0.92 0.89 22.74%
Adjusted Per Share Value based on latest NOSH - 84,024
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 55.99 111.28 121.54 139.66 145.68 87.34 68.21 -12.34%
EPS 52.12 4.81 5.34 6.68 6.25 6.07 5.71 337.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.665 0.5249 0.5234 0.5123 0.5066 0.4911 0.4754 25.10%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.76 0.80 0.82 0.55 0.59 0.48 0.55 -
P/RPS 0.75 0.39 0.36 0.21 0.22 0.29 0.43 44.94%
P/EPS 0.80 8.91 8.20 4.39 5.03 4.22 5.14 -71.09%
EY 124.79 11.22 12.20 22.76 19.86 23.67 19.44 245.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.82 0.84 0.57 0.62 0.52 0.62 1.07%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 23/02/11 22/11/10 25/08/10 27/05/10 25/02/10 25/11/09 -
Price 0.71 0.78 0.82 0.60 0.55 0.55 0.41 -
P/RPS 0.70 0.38 0.36 0.23 0.20 0.34 0.32 68.59%
P/EPS 0.75 8.69 8.20 4.79 4.69 4.84 3.83 -66.31%
EY 133.58 11.51 12.20 20.87 21.31 20.66 26.08 197.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.80 0.84 0.63 0.58 0.60 0.46 18.06%

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