[MBWORLD] QoQ TTM Result on 31-Dec-2008 [#4]

Stock

[MBWORLD] MB WORLD GROUP BERHAD

Announcement Date

26-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- 15.89%

YoY- 143.74%

Quarter Report

MBWORLD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	118,580	133,709	150,921	150,258	140,204	125,924	112,307	3.68%
YoY %	-11.31%	-11.40%	0.44%	7.17%	11.34%	12.12%	-	-
Horiz. %	105.59%	119.06%	134.38%	133.79%	124.84%	112.12%	100.00%	-
PBT	10,894	11,277	14,340	13,262	11,903	9,458	7,154	32.32%
YoY %	-3.40%	-21.36%	8.13%	11.42%	25.85%	32.21%	-	-
Horiz. %	152.28%	157.63%	200.45%	185.38%	166.38%	132.21%	100.00%	-
Tax	-2,107	-2,447	-2,816	-2,776	-2,929	-2,149	-1,502	25.28%
YoY %	13.89%	13.10%	-1.44%	5.22%	-36.30%	-43.08%	-	-
Horiz. %	140.28%	162.92%	187.48%	184.82%	195.01%	143.08%	100.00%	-
NP	8,787	8,830	11,524	10,486	8,974	7,309	5,652	34.16%
YoY %	-0.49%	-23.38%	9.90%	16.85%	22.78%	29.32%	-	-
Horiz. %	155.47%	156.23%	203.89%	185.53%	158.78%	129.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,482	9,559	12,273	11,195	9,660	7,934	6,259	31.87%
YoY %	-0.81%	-22.11%	9.63%	15.89%	21.75%	26.76%	-	-
Horiz. %	151.49%	152.72%	196.09%	178.86%	154.34%	126.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.34%	21.70%	19.64%	20.93%	24.61%	22.72%	21.00%	-
YoY %	-10.88%	10.49%	-6.16%	-14.95%	8.32%	8.19%	-	-
Horiz. %	92.10%	103.33%	93.52%	99.67%	117.19%	108.19%	100.00%	-
Total Cost	109,793	124,879	139,397	139,772	131,230	118,615	106,655	1.95%
YoY %	-12.08%	-10.41%	-0.27%	6.51%	10.64%	11.21%	-	-
Horiz. %	102.94%	117.09%	130.70%	131.05%	123.04%	111.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	74,817	71,176	71,271	69,769	67,274	62,968	59,769	16.13%
YoY %	5.12%	-0.13%	2.15%	3.71%	6.84%	5.35%	-	-
Horiz. %	125.18%	119.09%	119.24%	116.73%	112.56%	105.35%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	74,817	71,176	71,271	69,769	67,274	62,968	59,769	16.13%
YoY %	5.12%	-0.13%	2.15%	3.71%	6.84%	5.35%	-	-
Horiz. %	125.18%	119.09%	119.24%	116.73%	112.56%	105.35%	100.00%	-
NOSH	84,064	83,737	83,849	84,059	84,092	83,957	84,181	-0.09%
YoY %	0.39%	-0.13%	-0.25%	-0.04%	0.16%	-0.27%	-	-
Horiz. %	99.86%	99.47%	99.61%	99.86%	99.89%	99.73%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	7.41%	6.60%	7.64%	6.98%	6.40%	5.80%	5.03%	-
YoY %	12.27%	-13.61%	9.46%	9.06%	10.34%	15.31%	-	-
Horiz. %	147.32%	131.21%	151.89%	138.77%	127.24%	115.31%	100.00%	-
ROE	12.67%	13.43%	17.22%	16.05%	14.36%	12.60%	10.47%	-
YoY %	-5.66%	-22.01%	7.29%	11.77%	13.97%	20.34%	-	-
Horiz. %	121.01%	128.27%	164.47%	153.30%	137.15%	120.34%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	141.06	159.68	179.99	178.75	166.73	149.99	133.41	3.78%
YoY %	-11.66%	-11.28%	0.69%	7.21%	11.16%	12.43%	-	-
Horiz. %	105.73%	119.69%	134.91%	133.99%	124.98%	112.43%	100.00%	-
EPS	11.28	11.42	14.64	13.32	11.49	9.45	7.44	31.94%
YoY %	-1.23%	-21.99%	9.91%	15.93%	21.59%	27.02%	-	-
Horiz. %	151.61%	153.49%	196.77%	179.03%	154.44%	127.02%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.89	0.85	0.85	0.83	0.80	0.75	0.71	16.24%
YoY %	4.71%	0.00%	2.41%	3.75%	6.67%	5.63%	-	-
Horiz. %	125.35%	119.72%	119.72%	116.90%	112.68%	105.63%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 84,059
RPS	75.35	84.96	95.90	95.48	89.09	80.01	71.36	3.69%
YoY %	-11.31%	-11.41%	0.44%	7.17%	11.35%	12.12%	-	-
Horiz. %	105.59%	119.06%	134.39%	133.80%	124.85%	112.12%	100.00%	-
EPS	6.03	6.07	7.80	7.11	6.14	5.04	3.98	31.88%
YoY %	-0.66%	-22.18%	9.70%	15.80%	21.83%	26.63%	-	-
Horiz. %	151.51%	152.51%	195.98%	178.64%	154.27%	126.63%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4754	0.4523	0.4529	0.4433	0.4275	0.4001	0.3798	16.12%
YoY %	5.11%	-0.13%	2.17%	3.70%	6.85%	5.34%	-	-
Horiz. %	125.17%	119.09%	119.25%	116.72%	112.56%	105.34%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	0.55	0.38	0.30	0.39	0.39	0.40	0.40	-
P/RPS	0.39	0.24	0.17	0.22	0.23	0.27	0.30	19.09%
YoY %	62.50%	41.18%	-22.73%	-4.35%	-14.81%	-10.00%	-	-
Horiz. %	130.00%	80.00%	56.67%	73.33%	76.67%	90.00%	100.00%	-
P/EPS	4.88	3.33	2.05	2.93	3.40	4.23	5.38	-6.29%
YoY %	46.55%	62.44%	-30.03%	-13.82%	-19.62%	-21.38%	-	-
Horiz. %	90.71%	61.90%	38.10%	54.46%	63.20%	78.62%	100.00%	-
EY	20.51	30.04	48.79	34.15	29.45	23.63	18.59	6.76%
YoY %	-31.72%	-38.43%	42.87%	15.96%	24.63%	27.11%	-	-
Horiz. %	110.33%	161.59%	262.45%	183.70%	158.42%	127.11%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.62	0.45	0.35	0.47	0.49	0.53	0.56	7.01%
YoY %	37.78%	28.57%	-25.53%	-4.08%	-7.55%	-5.36%	-	-
Horiz. %	110.71%	80.36%	62.50%	83.93%	87.50%	94.64%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	28/08/09	29/05/09	26/02/09	28/11/08	28/08/08	30/05/08	-
Price	0.41	0.42	0.42	0.30	0.39	0.34	0.40	-
P/RPS	0.29	0.26	0.23	0.17	0.23	0.23	0.30	-2.23%
YoY %	11.54%	13.04%	35.29%	-26.09%	0.00%	-23.33%	-	-
Horiz. %	96.67%	86.67%	76.67%	56.67%	76.67%	76.67%	100.00%	-
P/EPS	3.63	3.68	2.87	2.25	3.40	3.60	5.38	-23.05%
YoY %	-1.36%	28.22%	27.56%	-33.82%	-5.56%	-33.09%	-	-
Horiz. %	67.47%	68.40%	53.35%	41.82%	63.20%	66.91%	100.00%	-
EY	27.51	27.18	34.85	44.39	29.45	27.79	18.59	29.82%
YoY %	1.21%	-22.01%	-21.49%	50.73%	5.97%	49.49%	-	-
Horiz. %	147.98%	146.21%	187.47%	238.78%	158.42%	149.49%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.46	0.49	0.49	0.36	0.49	0.45	0.56	-12.28%
YoY %	-6.12%	0.00%	36.11%	-26.53%	8.89%	-19.64%	-	-
Horiz. %	82.14%	87.50%	87.50%	64.29%	87.50%	80.36%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos