[MBWORLD] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 0.66%
YoY- -14.74%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 200,401 195,038 165,912 137,452 118,580 133,709 150,921 20.78%
PBT 10,929 13,574 11,357 10,854 10,894 11,277 14,340 -16.55%
Tax -2,908 -2,821 -2,726 -2,830 -2,107 -2,447 -2,816 2.16%
NP 8,021 10,753 8,631 8,024 8,787 8,830 11,524 -21.44%
-
NP to SH 9,107 11,969 10,000 9,545 9,482 9,559 12,273 -18.02%
-
Tax Rate 26.61% 20.78% 24.00% 26.07% 19.34% 21.70% 19.64% -
Total Cost 192,380 184,285 157,281 129,428 109,793 124,879 139,397 23.93%
-
Net Worth 83,419 80,663 79,728 77,364 74,817 71,176 71,271 11.05%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 83,419 80,663 79,728 77,364 74,817 71,176 71,271 11.05%
NOSH 85,121 84,024 83,924 84,092 84,064 83,737 83,849 1.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.00% 5.51% 5.20% 5.84% 7.41% 6.60% 7.64% -
ROE 10.92% 14.84% 12.54% 12.34% 12.67% 13.43% 17.22% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 235.43 232.12 197.69 163.45 141.06 159.68 179.99 19.58%
EPS 10.70 14.24 11.92 11.35 11.28 11.42 14.64 -18.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.96 0.95 0.92 0.89 0.85 0.85 9.94%
Adjusted Per Share Value based on latest NOSH - 84,092
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 127.34 123.93 105.42 87.34 75.35 84.96 95.90 20.78%
EPS 5.79 7.61 6.35 6.07 6.03 6.07 7.80 -18.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5301 0.5125 0.5066 0.4916 0.4754 0.4523 0.4529 11.05%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.82 0.55 0.59 0.48 0.55 0.38 0.30 -
P/RPS 0.35 0.24 0.30 0.29 0.39 0.24 0.17 61.76%
P/EPS 7.66 3.86 4.95 4.23 4.88 3.33 2.05 140.60%
EY 13.05 25.90 20.20 23.65 20.51 30.04 48.79 -58.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.57 0.62 0.52 0.62 0.45 0.35 79.16%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 25/08/10 27/05/10 25/02/10 25/11/09 28/08/09 29/05/09 -
Price 0.82 0.60 0.55 0.55 0.41 0.42 0.42 -
P/RPS 0.35 0.26 0.28 0.34 0.29 0.26 0.23 32.26%
P/EPS 7.66 4.21 4.62 4.85 3.63 3.68 2.87 92.29%
EY 13.05 23.74 21.66 20.64 27.51 27.18 34.85 -48.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.63 0.58 0.60 0.46 0.49 0.49 43.19%

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