[MBWORLD] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 26.13%
YoY- 149.56%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 104,616 115,424 150,258 149,585 137,714 112,772 102,940 1.08%
PBT 6,104 8,384 13,263 12,820 10,074 4,072 5,213 11.10%
Tax -1,052 -992 -2,777 -2,166 -1,710 -832 -1,294 -12.90%
NP 5,052 7,392 10,486 10,653 8,364 3,240 3,919 18.46%
-
NP to SH 5,666 8,016 11,195 11,273 8,938 3,704 4,593 15.03%
-
Tax Rate 17.23% 11.83% 20.94% 16.90% 16.97% 20.43% 24.82% -
Total Cost 99,564 108,032 139,772 138,932 129,350 109,532 99,021 0.36%
-
Net Worth 71,455 71,271 69,760 67,236 63,002 59,769 56,267 17.28%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 71,455 71,271 69,760 67,236 63,002 59,769 56,267 17.28%
NOSH 84,065 83,849 84,048 84,045 84,003 84,181 80,382 3.03%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.83% 6.40% 6.98% 7.12% 6.07% 2.87% 3.81% -
ROE 7.93% 11.25% 16.05% 16.77% 14.19% 6.20% 8.16% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 124.45 137.66 178.78 177.98 163.94 133.96 128.06 -1.88%
EPS 6.74 9.56 13.32 13.41 10.64 4.40 5.72 11.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.83 0.80 0.75 0.71 0.70 13.83%
Adjusted Per Share Value based on latest NOSH - 84,092
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 66.47 73.34 95.48 95.05 87.51 71.66 65.41 1.07%
EPS 3.60 5.09 7.11 7.16 5.68 2.35 2.92 14.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.454 0.4529 0.4433 0.4272 0.4003 0.3798 0.3575 17.28%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.38 0.30 0.39 0.39 0.40 0.40 0.50 -
P/RPS 0.31 0.22 0.22 0.22 0.24 0.30 0.39 -14.20%
P/EPS 5.64 3.14 2.93 2.91 3.76 9.09 8.75 -25.40%
EY 17.74 31.87 34.15 34.39 26.60 11.00 11.43 34.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.47 0.49 0.53 0.56 0.71 -26.23%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 26/02/09 28/11/08 28/08/08 30/05/08 29/02/08 -
Price 0.42 0.42 0.30 0.39 0.34 0.40 0.49 -
P/RPS 0.34 0.31 0.17 0.22 0.21 0.30 0.38 -7.15%
P/EPS 6.23 4.39 2.25 2.91 3.20 9.09 8.58 -19.23%
EY 16.05 22.76 44.40 34.39 31.29 11.00 11.66 23.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.36 0.49 0.45 0.56 0.70 -21.17%

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