[MBWORLD] YoY Annualized Quarter 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- 6.18%
YoY- -14.74%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 45,447 58,484 175,126 137,452 150,258 102,940 62,580 -5.18%
PBT -6,430 21,363 9,651 10,856 13,263 5,213 -9,657 -6.54%
Tax 326 -4,695 -2,088 -2,830 -2,777 -1,294 469 -5.87%
NP -6,104 16,668 7,563 8,026 10,486 3,919 -9,188 -6.58%
-
NP to SH -6,014 16,832 7,570 9,545 11,195 4,593 -8,919 -6.35%
-
Tax Rate - 21.98% 21.64% 26.07% 20.94% 24.82% - -
Total Cost 51,551 41,816 167,563 129,426 139,772 99,021 71,768 -5.36%
-
Net Worth 83,017 90,197 82,612 77,281 69,760 56,267 51,994 8.10%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 83,017 90,197 82,612 77,281 69,760 56,267 51,994 8.10%
NOSH 89,266 88,428 84,298 84,001 84,048 80,382 79,991 1.84%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -13.43% 28.50% 4.32% 5.84% 6.98% 3.81% -14.68% -
ROE -7.24% 18.66% 9.16% 12.35% 16.05% 8.16% -17.15% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 50.91 66.14 207.75 163.63 178.78 128.06 78.23 -6.90%
EPS -6.74 20.63 8.98 11.36 13.32 5.72 -11.15 -8.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 1.02 0.98 0.92 0.83 0.70 0.65 6.14%
Adjusted Per Share Value based on latest NOSH - 84,092
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 28.88 37.16 111.28 87.34 95.48 65.41 39.76 -5.18%
EPS -3.82 10.70 4.81 6.07 7.11 2.92 -5.67 -6.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5275 0.5731 0.5249 0.4911 0.4433 0.3575 0.3304 8.10%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.40 0.53 0.80 0.48 0.39 0.50 0.38 -
P/RPS 0.79 0.80 0.39 0.29 0.22 0.39 0.49 8.27%
P/EPS -5.94 2.78 8.91 4.22 2.93 8.75 -3.41 9.68%
EY -16.84 35.91 11.22 23.67 34.15 11.43 -29.34 -8.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.82 0.52 0.47 0.71 0.58 -4.86%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 23/02/11 25/02/10 26/02/09 29/02/08 27/02/07 -
Price 0.365 0.55 0.78 0.55 0.30 0.49 0.33 -
P/RPS 0.72 0.83 0.38 0.34 0.17 0.38 0.42 9.39%
P/EPS -5.42 2.89 8.69 4.84 2.25 8.58 -2.96 10.59%
EY -18.46 34.61 11.51 20.66 44.40 11.66 -33.79 -9.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.54 0.80 0.60 0.36 0.70 0.51 -4.36%

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