[MBWORLD] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -9.94%
YoY- -20.69%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 76,309 88,380 88,108 175,126 191,280 219,788 229,264 -51.93%
PBT 33,756 53,918 109,236 9,651 9,761 11,544 10,396 119.11%
Tax -9,884 -14,904 -28,324 -2,088 -1,377 -1,034 -576 564.13%
NP 23,872 39,014 80,912 7,563 8,384 10,510 9,820 80.69%
-
NP to SH 24,242 39,568 82,024 7,570 8,405 10,514 9,836 82.35%
-
Tax Rate 29.28% 27.64% 25.93% 21.64% 14.11% 8.96% 5.54% -
Total Cost 52,437 49,366 7,196 167,563 182,896 209,278 219,444 -61.45%
-
Net Worth 92,540 93,709 104,648 82,612 82,372 80,618 79,728 10.43%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 92,540 93,709 104,648 82,612 82,372 80,618 79,728 10.43%
NOSH 88,133 87,578 86,486 84,298 84,053 83,977 83,924 3.31%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 31.28% 44.14% 91.83% 4.32% 4.38% 4.78% 4.28% -
ROE 26.20% 42.22% 78.38% 9.16% 10.20% 13.04% 12.34% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 86.58 100.92 101.87 207.75 227.57 261.72 273.18 -53.48%
EPS 27.51 45.18 94.84 8.98 10.00 12.52 11.72 76.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.07 1.21 0.98 0.98 0.96 0.95 6.89%
Adjusted Per Share Value based on latest NOSH - 84,966
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 48.49 56.16 55.99 111.28 121.54 139.66 145.68 -51.93%
EPS 15.40 25.14 52.12 4.81 5.34 6.68 6.25 82.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.588 0.5954 0.665 0.5249 0.5234 0.5123 0.5066 10.43%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.55 0.68 0.76 0.80 0.82 0.55 0.59 -
P/RPS 0.64 0.67 0.75 0.39 0.36 0.21 0.22 103.65%
P/EPS 2.00 1.51 0.80 8.91 8.20 4.39 5.03 -45.89%
EY 50.01 66.44 124.79 11.22 12.20 22.76 19.86 84.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.64 0.63 0.82 0.84 0.57 0.62 -11.05%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 23/08/11 30/05/11 23/02/11 22/11/10 25/08/10 27/05/10 -
Price 0.56 0.61 0.71 0.78 0.82 0.60 0.55 -
P/RPS 0.65 0.60 0.70 0.38 0.36 0.23 0.20 119.25%
P/EPS 2.04 1.35 0.75 8.69 8.20 4.79 4.69 -42.56%
EY 49.12 74.07 133.58 11.51 12.20 20.87 21.31 74.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.59 0.80 0.84 0.63 0.58 -5.82%

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