[MBWORLD] QoQ Cumulative 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- 170.89%
YoY- 733.92%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Cumulative 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 57,232 44,190 22,027 175,126 143,460 109,894 -34.25%
PBT 21,363 25,317 26,959 27,309 9,651 7,321 5,772 138.70%
Tax -4,695 -7,413 -7,452 -7,081 -2,088 -1,033 -517 333.52%
NP 16,668 17,904 19,507 20,228 7,563 6,288 5,255 115.42%
-
NP to SH 16,832 18,182 19,784 20,506 7,570 6,304 5,257 116.77%
-
Tax Rate 21.98% 29.28% 27.64% 25.93% 21.64% 14.11% 8.96% -
Total Cost 41,816 39,328 24,683 1,799 167,563 137,172 104,639 -45.65%
-
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% 19.65% 21.11% 19.60% 9.16% 7.65% 6.52% -
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 64.94 50.46 25.47 207.75 170.68 130.86 -36.47%
EPS 20.63 20.63 22.59 23.71 8.98 7.50 6.26 120.97%
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 36.37 28.08 14.00 111.28 91.16 69.83 -34.25%
EPS 10.70 11.55 12.57 13.03 4.81 4.01 3.34 116.85%
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 0.85 1.35 2.98 0.39 0.48 0.42 53.47%
P/EPS 2.78 2.67 3.01 3.21 8.91 10.93 8.79 -53.48%
EY 35.91 37.51 33.22 31.20 11.22 9.15 11.38 114.68%
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 0.86 1.21 2.79 0.38 0.48 0.46 48.05%
P/EPS 2.89 2.71 2.70 2.99 8.69 10.93 9.58 -54.92%
EY 34.61 36.84 37.03 33.39 11.51 9.15 10.43 121.98%
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