[MBWORLD] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -22.97%
YoY- -135.73%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 60,021 43,757 37,462 45,447 58,484 175,126 137,452 -12.89%
PBT 5,431 -3,851 -8,379 -6,430 21,363 9,651 10,856 -10.89%
Tax -472 49 -806 326 -4,695 -2,088 -2,830 -25.79%
NP 4,959 -3,802 -9,185 -6,104 16,668 7,563 8,026 -7.70%
-
NP to SH 4,991 -3,881 -8,948 -6,014 16,832 7,570 9,545 -10.23%
-
Tax Rate 8.69% - - - 21.98% 21.64% 26.07% -
Total Cost 55,062 47,559 46,647 51,551 41,816 167,563 129,426 -13.27%
-
Net Worth 77,841 71,473 75,885 83,017 90,197 82,612 77,281 0.12%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 77,841 71,473 75,885 83,017 90,197 82,612 77,281 0.12%
NOSH 91,577 89,342 89,277 89,266 88,428 84,298 84,001 1.44%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.26% -8.69% -24.52% -13.43% 28.50% 4.32% 5.84% -
ROE 6.41% -5.43% -11.79% -7.24% 18.66% 9.16% 12.35% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 65.54 48.98 41.96 50.91 66.14 207.75 163.63 -14.13%
EPS 5.45 -4.35 -10.03 -6.74 20.63 8.98 11.36 -11.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.80 0.85 0.93 1.02 0.98 0.92 -1.30%
Adjusted Per Share Value based on latest NOSH - 89,299
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 38.14 27.80 23.80 28.88 37.16 111.28 87.34 -12.89%
EPS 3.17 -2.47 -5.69 -3.82 10.70 4.81 6.07 -10.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4946 0.4542 0.4822 0.5275 0.5731 0.5249 0.4911 0.11%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.88 0.675 0.38 0.40 0.53 0.80 0.48 -
P/RPS 1.34 1.38 0.91 0.79 0.80 0.39 0.29 29.04%
P/EPS 16.15 -15.54 -3.79 -5.94 2.78 8.91 4.22 25.05%
EY 6.19 -6.44 -26.38 -16.84 35.91 11.22 23.67 -20.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.84 0.45 0.43 0.52 0.82 0.52 12.24%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 28/02/14 26/02/13 22/02/12 23/02/11 25/02/10 -
Price 1.11 0.72 0.41 0.365 0.55 0.78 0.55 -
P/RPS 1.69 1.47 0.98 0.72 0.83 0.38 0.34 30.62%
P/EPS 20.37 -16.57 -4.09 -5.42 2.89 8.69 4.84 27.05%
EY 4.91 -6.03 -24.45 -18.46 34.61 11.51 20.66 -21.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.90 0.48 0.39 0.54 0.80 0.60 13.89%

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