[MBWORLD] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -20.06%
YoY- -6.5%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 88,380 88,108 175,126 191,280 219,788 229,264 137,452 -25.56%
PBT 53,918 109,236 9,651 9,761 11,544 10,396 10,856 191.95%
Tax -14,904 -28,324 -2,088 -1,377 -1,034 -576 -2,830 203.62%
NP 39,014 80,912 7,563 8,384 10,510 9,820 8,026 187.78%
-
NP to SH 39,568 82,024 7,570 8,405 10,514 9,836 9,545 158.72%
-
Tax Rate 27.64% 25.93% 21.64% 14.11% 8.96% 5.54% 26.07% -
Total Cost 49,366 7,196 167,563 182,896 209,278 219,444 129,426 -47.49%
-
Net Worth 93,709 104,648 82,612 82,372 80,618 79,728 77,281 13.75%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 93,709 104,648 82,612 82,372 80,618 79,728 77,281 13.75%
NOSH 87,578 86,486 84,298 84,053 83,977 83,924 84,001 2.82%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 44.14% 91.83% 4.32% 4.38% 4.78% 4.28% 5.84% -
ROE 42.22% 78.38% 9.16% 10.20% 13.04% 12.34% 12.35% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 100.92 101.87 207.75 227.57 261.72 273.18 163.63 -27.60%
EPS 45.18 94.84 8.98 10.00 12.52 11.72 11.36 151.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.21 0.98 0.98 0.96 0.95 0.92 10.62%
Adjusted Per Share Value based on latest NOSH - 85,121
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 56.16 55.99 111.28 121.54 139.66 145.68 87.34 -25.56%
EPS 25.14 52.12 4.81 5.34 6.68 6.25 6.07 158.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5954 0.665 0.5249 0.5234 0.5123 0.5066 0.4911 13.73%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.68 0.76 0.80 0.82 0.55 0.59 0.48 -
P/RPS 0.67 0.75 0.39 0.36 0.21 0.22 0.29 75.03%
P/EPS 1.51 0.80 8.91 8.20 4.39 5.03 4.22 -49.69%
EY 66.44 124.79 11.22 12.20 22.76 19.86 23.67 99.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.82 0.84 0.57 0.62 0.52 14.89%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 30/05/11 23/02/11 22/11/10 25/08/10 27/05/10 25/02/10 -
Price 0.61 0.71 0.78 0.82 0.60 0.55 0.55 -
P/RPS 0.60 0.70 0.38 0.36 0.23 0.20 0.34 46.18%
P/EPS 1.35 0.75 8.69 8.20 4.79 4.69 4.84 -57.40%
EY 74.07 133.58 11.51 12.20 20.87 21.31 20.66 134.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.80 0.84 0.63 0.58 0.60 -3.37%

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