[MBWORLD] QoQ Cumulative 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- 41.58%
YoY- -14.74%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 143,460 109,894 57,316 137,452 80,511 52,308 28,856 191.00%
PBT 7,321 5,772 2,599 10,856 7,247 3,052 2,096 130.03%
Tax -1,033 -517 -144 -2,830 -955 -526 -248 158.65%
NP 6,288 5,255 2,455 8,026 6,292 2,526 1,848 126.05%
-
NP to SH 6,304 5,257 2,459 9,545 6,742 2,833 2,004 114.54%
-
Tax Rate 14.11% 8.96% 5.54% 26.07% 13.18% 17.23% 11.83% -
Total Cost 137,172 104,639 54,861 129,426 74,219 49,782 27,008 195.17%
-
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 7.65% 6.52% 3.08% 12.35% 9.01% 3.96% 2.81% -
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 170.68 130.86 68.29 163.63 95.77 62.22 34.41 190.56%
EPS 7.50 6.26 2.93 11.36 8.02 3.37 2.39 114.19%
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 91.16 69.83 36.42 87.34 51.16 33.24 18.34 190.96%
EPS 4.01 3.34 1.56 6.07 4.28 1.80 1.27 115.07%
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 0.48 0.42 0.86 0.29 0.57 0.61 0.87 -32.70%
P/EPS 10.93 8.79 20.14 4.22 6.86 11.28 12.55 -8.79%
EY 9.15 11.38 4.97 23.67 14.58 8.87 7.97 9.63%
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 0.48 0.46 0.81 0.34 0.43 0.67 1.22 -46.27%
P/EPS 10.93 9.58 18.77 4.84 5.11 12.46 17.57 -27.10%
EY 9.15 10.43 5.33 20.66 19.56 8.02 5.69 37.21%
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