[MBWORLD] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 58.65%
YoY- -20.26%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 219,788 229,264 137,452 107,348 104,616 115,424 150,258 28.94%
PBT 11,544 10,396 10,856 9,662 6,104 8,384 13,263 -8.86%
Tax -1,034 -576 -2,830 -1,273 -1,052 -992 -2,777 -48.33%
NP 10,510 9,820 8,026 8,389 5,052 7,392 10,486 0.15%
-
NP to SH 10,514 9,836 9,545 8,989 5,666 8,016 11,195 -4.10%
-
Tax Rate 8.96% 5.54% 26.07% 13.18% 17.23% 11.83% 20.94% -
Total Cost 209,278 219,444 129,426 98,958 99,564 108,032 139,772 30.97%
-
Net Worth 80,618 79,728 77,281 74,817 71,455 71,271 69,760 10.15%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 80,618 79,728 77,281 74,817 71,455 71,271 69,760 10.15%
NOSH 83,977 83,924 84,001 84,064 84,065 83,849 84,048 -0.05%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.78% 4.28% 5.84% 7.82% 4.83% 6.40% 6.98% -
ROE 13.04% 12.34% 12.35% 12.01% 7.93% 11.25% 16.05% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 261.72 273.18 163.63 127.70 124.45 137.66 178.78 29.01%
EPS 12.52 11.72 11.36 10.69 6.74 9.56 13.32 -4.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.95 0.92 0.89 0.85 0.85 0.83 10.21%
Adjusted Per Share Value based on latest NOSH - 84,064
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 139.66 145.68 87.34 68.21 66.47 73.34 95.48 28.94%
EPS 6.68 6.25 6.07 5.71 3.60 5.09 7.11 -4.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5123 0.5066 0.4911 0.4754 0.454 0.4529 0.4433 10.15%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.55 0.59 0.48 0.55 0.38 0.30 0.39 -
P/RPS 0.21 0.22 0.29 0.43 0.31 0.22 0.22 -3.06%
P/EPS 4.39 5.03 4.22 5.14 5.64 3.14 2.93 31.03%
EY 22.76 19.86 23.67 19.44 17.74 31.87 34.15 -23.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.62 0.52 0.62 0.45 0.35 0.47 13.76%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 25/02/10 25/11/09 28/08/09 29/05/09 26/02/09 -
Price 0.60 0.55 0.55 0.41 0.42 0.42 0.30 -
P/RPS 0.23 0.20 0.34 0.32 0.34 0.31 0.17 22.39%
P/EPS 4.79 4.69 4.84 3.83 6.23 4.39 2.25 65.71%
EY 20.87 21.31 20.66 26.08 16.05 22.76 44.40 -39.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.60 0.46 0.49 0.49 0.36 45.36%

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