[MBWORLD] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 983.54%
YoY- 733.92%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 58,484 76,309 88,380 88,108 175,126 191,280 219,788 -58.52%
PBT 21,363 33,756 53,918 109,236 9,651 9,761 11,544 50.56%
Tax -4,695 -9,884 -14,904 -28,324 -2,088 -1,377 -1,034 173.45%
NP 16,668 23,872 39,014 80,912 7,563 8,384 10,510 35.88%
-
NP to SH 16,832 24,242 39,568 82,024 7,570 8,405 10,514 36.73%
-
Tax Rate 21.98% 29.28% 27.64% 25.93% 21.64% 14.11% 8.96% -
Total Cost 41,816 52,437 49,366 7,196 167,563 182,896 209,278 -65.72%
-
Net Worth 90,197 92,540 93,709 104,648 82,612 82,372 80,618 7.75%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 90,197 92,540 93,709 104,648 82,612 82,372 80,618 7.75%
NOSH 88,428 88,133 87,578 86,486 84,298 84,053 83,977 3.49%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 28.50% 31.28% 44.14% 91.83% 4.32% 4.38% 4.78% -
ROE 18.66% 26.20% 42.22% 78.38% 9.16% 10.20% 13.04% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 66.14 86.58 100.92 101.87 207.75 227.57 261.72 -59.92%
EPS 20.63 27.51 45.18 94.84 8.98 10.00 12.52 39.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.05 1.07 1.21 0.98 0.98 0.96 4.11%
Adjusted Per Share Value based on latest NOSH - 86,486
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 37.16 48.49 56.16 55.99 111.28 121.54 139.66 -58.53%
EPS 10.70 15.40 25.14 52.12 4.81 5.34 6.68 36.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5731 0.588 0.5954 0.665 0.5249 0.5234 0.5123 7.74%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.53 0.55 0.68 0.76 0.80 0.82 0.55 -
P/RPS 0.80 0.64 0.67 0.75 0.39 0.36 0.21 143.32%
P/EPS 2.78 2.00 1.51 0.80 8.91 8.20 4.39 -26.19%
EY 35.91 50.01 66.44 124.79 11.22 12.20 22.76 35.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.64 0.63 0.82 0.84 0.57 -5.92%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 17/11/11 23/08/11 30/05/11 23/02/11 22/11/10 25/08/10 -
Price 0.55 0.56 0.61 0.71 0.78 0.82 0.60 -
P/RPS 0.83 0.65 0.60 0.70 0.38 0.36 0.23 134.72%
P/EPS 2.89 2.04 1.35 0.75 8.69 8.20 4.79 -28.53%
EY 34.61 49.12 74.07 133.58 11.51 12.20 20.87 39.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.57 0.59 0.80 0.84 0.63 -9.74%

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