[MBWORLD] QoQ TTM 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- -16.83%
YoY- -20.65%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 88,898 109,422 139,837 175,126 200,401 195,038 165,912 -34.00%
PBT 27,625 30,816 34,339 9,629 10,929 13,574 11,357 80.76%
Tax -8,442 -8,997 -8,999 -2,062 -2,908 -2,821 -2,726 112.31%
NP 19,183 21,819 25,340 7,567 8,021 10,753 8,631 70.22%
-
NP to SH 19,452 22,101 25,621 7,574 9,107 11,969 10,000 55.76%
-
Tax Rate 30.56% 29.20% 26.21% 21.41% 26.61% 20.78% 24.00% -
Total Cost 69,715 87,603 114,497 167,559 192,380 184,285 157,281 -41.83%
-
Net Worth 93,449 95,375 104,648 83,267 83,419 80,663 79,728 11.15%
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 93,449 95,375 104,648 83,267 83,419 80,663 79,728 11.15%
NOSH 89,000 89,135 86,486 84,966 85,121 84,024 83,924 3.98%
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 21.58% 19.94% 18.12% 4.32% 4.00% 5.51% 5.20% -
ROE 20.82% 23.17% 24.48% 9.10% 10.92% 14.84% 12.54% -
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 99.89 122.76 161.69 206.11 235.43 232.12 197.69 -36.53%
EPS 21.86 24.79 29.62 8.91 10.70 14.24 11.92 49.76%
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 56.49 69.53 88.85 111.28 127.34 123.93 105.42 -34.00%
EPS 12.36 14.04 16.28 4.81 5.79 7.61 6.35 55.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5938 0.606 0.665 0.5291 0.5301 0.5125 0.5066 11.15%
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 0.55 0.55 0.47 0.39 0.35 0.24 0.30 49.73%
P/EPS 2.52 2.74 2.57 8.97 7.66 3.86 4.95 -36.21%
EY 39.74 36.46 38.98 11.14 13.05 25.90 20.20 56.94%
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 0.56 0.50 0.44 0.38 0.35 0.26 0.28 58.67%
P/EPS 2.56 2.46 2.40 8.75 7.66 4.21 4.62 -32.51%
EY 39.03 40.65 41.72 11.43 13.05 23.74 21.66 48.02%
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