[MBWORLD] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -0.03%
YoY- -455.48%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 137,452 150,258 102,940 62,580 75,504 81,322 72,260 11.30%
PBT 10,856 13,263 5,213 -9,657 3,880 7,371 10,684 0.26%
Tax -2,830 -2,777 -1,294 469 -1,534 -1,301 -4,072 -5.87%
NP 8,026 10,486 3,919 -9,188 2,346 6,070 6,612 3.27%
-
NP to SH 9,545 11,195 4,593 -8,919 2,509 6,070 6,612 6.30%
-
Tax Rate 26.07% 20.94% 24.82% - 39.54% 17.65% 38.11% -
Total Cost 129,426 139,772 99,021 71,768 73,158 75,252 65,648 11.96%
-
Net Worth 77,281 69,760 56,267 51,994 61,525 51,610 35,070 14.06%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - 799 1,155 - -
Div Payout % - - - - 31.85% 19.04% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 77,281 69,760 56,267 51,994 61,525 51,610 35,070 14.06%
NOSH 84,001 84,048 80,382 79,991 79,902 77,030 17,712 29.58%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.84% 6.98% 3.81% -14.68% 3.11% 7.46% 9.15% -
ROE 12.35% 16.05% 8.16% -17.15% 4.08% 11.76% 18.85% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 163.63 178.78 128.06 78.23 94.49 105.57 407.97 -14.11%
EPS 11.36 13.32 5.72 -11.15 3.14 7.88 37.33 -17.97%
DPS 0.00 0.00 0.00 0.00 1.00 1.50 0.00 -
NAPS 0.92 0.83 0.70 0.65 0.77 0.67 1.98 -11.98%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 87.34 95.48 65.41 39.76 47.98 51.67 45.92 11.29%
EPS 6.07 7.11 2.92 -5.67 1.59 3.86 4.20 6.32%
DPS 0.00 0.00 0.00 0.00 0.51 0.73 0.00 -
NAPS 0.4911 0.4433 0.3575 0.3304 0.3909 0.3279 0.2228 14.06%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 0.48 0.39 0.50 0.38 0.48 0.70 0.00 -
P/RPS 0.29 0.22 0.39 0.49 0.51 0.66 0.00 -
P/EPS 4.22 2.93 8.75 -3.41 15.29 8.88 0.00 -
EY 23.67 34.15 11.43 -29.34 6.54 11.26 0.00 -
DY 0.00 0.00 0.00 0.00 2.08 2.14 0.00 -
P/NAPS 0.52 0.47 0.71 0.58 0.62 1.04 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 29/02/08 27/02/07 27/02/06 28/02/05 25/03/04 -
Price 0.55 0.30 0.49 0.33 0.42 0.60 0.00 -
P/RPS 0.34 0.17 0.38 0.42 0.44 0.57 0.00 -
P/EPS 4.84 2.25 8.58 -2.96 13.38 7.61 0.00 -
EY 20.66 44.40 11.66 -33.79 7.48 13.13 0.00 -
DY 0.00 0.00 0.00 0.00 2.38 2.50 0.00 -
P/NAPS 0.60 0.36 0.70 0.51 0.55 0.90 0.00 -

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
Post a Comment