[MBWORLD] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 15.89%
YoY- 143.74%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 58,484 175,126 137,452 150,258 102,913 62,649 75,503 -4.16%
PBT 21,363 9,629 10,854 13,262 5,213 -9,658 3,880 32.86%
Tax -4,695 -2,062 -2,830 -2,776 -1,294 470 -1,574 19.96%
NP 16,668 7,567 8,024 10,486 3,919 -9,188 2,306 39.02%
-
NP to SH 16,832 7,574 9,545 11,195 4,593 -8,919 2,273 39.59%
-
Tax Rate 21.98% 21.41% 26.07% 20.93% 24.82% - 40.57% -
Total Cost 41,816 167,559 129,428 139,772 98,994 71,837 73,197 -8.90%
-
Net Worth 91,242 83,267 77,364 69,769 57,061 51,999 65,409 5.70%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - 797 -
Div Payout % - - - - - - 35.09% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 91,242 83,267 77,364 69,769 57,061 51,999 65,409 5.70%
NOSH 89,453 84,966 84,092 84,059 81,516 80,000 79,767 1.92%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 28.50% 4.32% 5.84% 6.98% 3.81% -14.67% 3.05% -
ROE 18.45% 9.10% 12.34% 16.05% 8.05% -17.15% 3.48% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 65.38 206.11 163.45 178.75 126.25 78.31 94.65 -5.97%
EPS 18.82 8.91 11.35 13.32 5.63 -11.15 2.85 36.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.02 0.98 0.92 0.83 0.70 0.65 0.82 3.70%
Adjusted Per Share Value based on latest NOSH - 84,059
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 37.16 111.28 87.34 95.48 65.39 39.81 47.98 -4.16%
EPS 10.70 4.81 6.07 7.11 2.92 -5.67 1.44 39.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.51 -
NAPS 0.5798 0.5291 0.4916 0.4433 0.3626 0.3304 0.4156 5.70%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.53 0.80 0.48 0.39 0.50 0.38 0.48 -
P/RPS 0.81 0.39 0.29 0.22 0.40 0.49 0.51 8.01%
P/EPS 2.82 8.97 4.23 2.93 8.87 -3.41 16.84 -25.74%
EY 35.50 11.14 23.65 34.15 11.27 -29.34 5.94 34.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.08 -
P/NAPS 0.52 0.82 0.52 0.47 0.71 0.58 0.59 -2.08%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 23/02/11 25/02/10 26/02/09 29/02/08 27/02/07 27/02/06 -
Price 0.55 0.78 0.55 0.30 0.49 0.33 0.42 -
P/RPS 0.84 0.38 0.34 0.17 0.39 0.42 0.44 11.37%
P/EPS 2.92 8.75 4.85 2.25 8.70 -2.96 14.74 -23.63%
EY 34.21 11.43 20.64 44.39 11.50 -33.78 6.78 30.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.38 -
P/NAPS 0.54 0.80 0.60 0.36 0.70 0.51 0.51 0.95%

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