[MBWORLD] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 297.32%
YoY- 151.5%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 175,126 137,452 150,258 102,913 62,649 75,503 81,321 13.63%
PBT 9,629 10,854 13,262 5,213 -9,658 3,880 7,372 4.54%
Tax -2,062 -2,830 -2,776 -1,294 470 -1,574 -1,301 7.97%
NP 7,567 8,024 10,486 3,919 -9,188 2,306 6,071 3.73%
-
NP to SH 7,574 9,545 11,195 4,593 -8,919 2,273 6,071 3.75%
-
Tax Rate 21.41% 26.07% 20.93% 24.82% - 40.57% 17.65% -
Total Cost 167,559 129,428 139,772 98,994 71,837 73,197 75,250 14.26%
-
Net Worth 83,267 77,364 69,769 57,061 51,999 65,409 53,804 7.54%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - 797 1,204 -
Div Payout % - - - - - 35.09% 19.84% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 83,267 77,364 69,769 57,061 51,999 65,409 53,804 7.54%
NOSH 84,966 84,092 84,059 81,516 80,000 79,767 80,305 0.94%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 4.32% 5.84% 6.98% 3.81% -14.67% 3.05% 7.47% -
ROE 9.10% 12.34% 16.05% 8.05% -17.15% 3.48% 11.28% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 206.11 163.45 178.75 126.25 78.31 94.65 101.26 12.56%
EPS 8.91 11.35 13.32 5.63 -11.15 2.85 7.56 2.77%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.50 -
NAPS 0.98 0.92 0.83 0.70 0.65 0.82 0.67 6.53%
Adjusted Per Share Value based on latest NOSH - 81,516
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 111.28 87.34 95.48 65.39 39.81 47.98 51.67 13.63%
EPS 4.81 6.07 7.11 2.92 -5.67 1.44 3.86 3.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.51 0.77 -
NAPS 0.5291 0.4916 0.4433 0.3626 0.3304 0.4156 0.3419 7.54%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.80 0.48 0.39 0.50 0.38 0.48 0.70 -
P/RPS 0.39 0.29 0.22 0.40 0.49 0.51 0.69 -9.06%
P/EPS 8.97 4.23 2.93 8.87 -3.41 16.84 9.26 -0.52%
EY 11.14 23.65 34.15 11.27 -29.34 5.94 10.80 0.51%
DY 0.00 0.00 0.00 0.00 0.00 2.08 2.14 -
P/NAPS 0.82 0.52 0.47 0.71 0.58 0.59 1.04 -3.88%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 26/02/09 29/02/08 27/02/07 27/02/06 28/02/05 -
Price 0.78 0.55 0.30 0.49 0.33 0.42 0.60 -
P/RPS 0.38 0.34 0.17 0.39 0.42 0.44 0.59 -7.06%
P/EPS 8.75 4.85 2.25 8.70 -2.96 14.74 7.94 1.63%
EY 11.43 20.64 44.39 11.50 -33.78 6.78 12.60 -1.61%
DY 0.00 0.00 0.00 0.00 0.00 2.38 2.50 -
P/NAPS 0.80 0.60 0.36 0.70 0.51 0.51 0.90 -1.94%

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