[MBWORLD] QoQ 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 191,280 219,788 229,264 137,452 107,348 104,616 115,424 39.99%
PBT 9,761 11,544 10,396 10,856 9,662 6,104 8,384 10.65%
Tax -1,377 -1,034 -576 -2,830 -1,273 -1,052 -992 24.41%
NP 8,384 10,510 9,820 8,026 8,389 5,052 7,392 8.74%
-
NP to SH 8,405 10,514 9,836 9,545 8,989 5,666 8,016 3.20%
-
Tax Rate 14.11% 8.96% 5.54% 26.07% 13.18% 17.23% 11.83% -
Total Cost 182,896 209,278 219,444 129,426 98,958 99,564 108,032 42.00%
-
Net Worth 82,372 80,618 79,728 77,281 74,817 71,455 71,271 10.12%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 82,372 80,618 79,728 77,281 74,817 71,455 71,271 10.12%
NOSH 84,053 83,977 83,924 84,001 84,064 84,065 83,849 0.16%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.38% 4.78% 4.28% 5.84% 7.82% 4.83% 6.40% -
ROE 10.20% 13.04% 12.34% 12.35% 12.01% 7.93% 11.25% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 227.57 261.72 273.18 163.63 127.70 124.45 137.66 39.76%
EPS 10.00 12.52 11.72 11.36 10.69 6.74 9.56 3.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.96 0.95 0.92 0.89 0.85 0.85 9.94%
Adjusted Per Share Value based on latest NOSH - 84,092
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 121.54 139.66 145.68 87.34 68.21 66.47 73.34 39.99%
EPS 5.34 6.68 6.25 6.07 5.71 3.60 5.09 3.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5234 0.5123 0.5066 0.4911 0.4754 0.454 0.4529 10.11%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.82 0.55 0.59 0.48 0.55 0.38 0.30 -
P/RPS 0.36 0.21 0.22 0.29 0.43 0.31 0.22 38.82%
P/EPS 8.20 4.39 5.03 4.22 5.14 5.64 3.14 89.52%
EY 12.20 22.76 19.86 23.67 19.44 17.74 31.87 -47.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.57 0.62 0.52 0.62 0.45 0.35 79.16%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 25/08/10 27/05/10 25/02/10 25/11/09 28/08/09 29/05/09 -
Price 0.82 0.60 0.55 0.55 0.41 0.42 0.42 -
P/RPS 0.36 0.23 0.20 0.34 0.32 0.34 0.31 10.47%
P/EPS 8.20 4.79 4.69 4.84 3.83 6.23 4.39 51.61%
EY 12.20 20.87 21.31 20.66 26.08 16.05 22.76 -33.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.63 0.58 0.60 0.46 0.49 0.49 43.19%

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