[MBWORLD] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -29.32%
YoY- -36.61%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 229,264 137,452 107,348 104,616 115,424 150,258 149,585 32.96%
PBT 10,396 10,856 9,662 6,104 8,384 13,263 12,820 -13.05%
Tax -576 -2,830 -1,273 -1,052 -992 -2,777 -2,166 -58.68%
NP 9,820 8,026 8,389 5,052 7,392 10,486 10,653 -5.28%
-
NP to SH 9,836 9,545 8,989 5,666 8,016 11,195 11,273 -8.69%
-
Tax Rate 5.54% 26.07% 13.18% 17.23% 11.83% 20.94% 16.90% -
Total Cost 219,444 129,426 98,958 99,564 108,032 139,772 138,932 35.66%
-
Net Worth 79,728 77,281 74,817 71,455 71,271 69,760 67,236 12.04%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 79,728 77,281 74,817 71,455 71,271 69,760 67,236 12.04%
NOSH 83,924 84,001 84,064 84,065 83,849 84,048 84,045 -0.09%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.28% 5.84% 7.82% 4.83% 6.40% 6.98% 7.12% -
ROE 12.34% 12.35% 12.01% 7.93% 11.25% 16.05% 16.77% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 273.18 163.63 127.70 124.45 137.66 178.78 177.98 33.09%
EPS 11.72 11.36 10.69 6.74 9.56 13.32 13.41 -8.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.92 0.89 0.85 0.85 0.83 0.80 12.15%
Adjusted Per Share Value based on latest NOSH - 83,737
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 145.68 87.34 68.21 66.47 73.34 95.48 95.05 32.96%
EPS 6.25 6.07 5.71 3.60 5.09 7.11 7.16 -8.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5066 0.4911 0.4754 0.454 0.4529 0.4433 0.4272 12.04%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.59 0.48 0.55 0.38 0.30 0.39 0.39 -
P/RPS 0.22 0.29 0.43 0.31 0.22 0.22 0.22 0.00%
P/EPS 5.03 4.22 5.14 5.64 3.14 2.93 2.91 44.07%
EY 19.86 23.67 19.44 17.74 31.87 34.15 34.39 -30.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.52 0.62 0.45 0.35 0.47 0.49 17.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 25/11/09 28/08/09 29/05/09 26/02/09 28/11/08 -
Price 0.55 0.55 0.41 0.42 0.42 0.30 0.39 -
P/RPS 0.20 0.34 0.32 0.34 0.31 0.17 0.22 -6.16%
P/EPS 4.69 4.84 3.83 6.23 4.39 2.25 2.91 37.50%
EY 21.31 20.66 26.08 16.05 22.76 44.40 34.39 -27.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.46 0.49 0.49 0.36 0.49 11.90%

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