[MBWORLD] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 15.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 76,653 79,570 81,321 85,642 47,074 22,933 0 -
PBT 6,885 7,307 7,372 5,447 4,167 2,522 0 -
Tax -1,563 -1,397 -1,301 -1,384 -661 -435 0 -
NP 5,322 5,910 6,071 4,063 3,506 2,087 0 -
-
NP to SH 5,322 5,910 6,071 4,063 3,506 2,087 0 -
-
Tax Rate 22.70% 19.12% 17.65% 25.41% 15.86% 17.25% - -
Total Cost 71,331 73,660 75,250 81,579 43,568 20,846 0 -
-
Net Worth 55,932 55,142 53,804 52,034 50,506 42,147 37,591 30.36%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 1,204 1,204 1,204 - - - - -
Div Payout % 22.63% 20.38% 19.84% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 55,932 55,142 53,804 52,034 50,506 42,147 37,591 30.36%
NOSH 79,903 79,917 80,305 80,052 80,169 67,980 19,081 160.02%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.94% 7.43% 7.47% 4.74% 7.45% 9.10% 0.00% -
ROE 9.52% 10.72% 11.28% 7.81% 6.94% 4.95% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 95.93 99.57 101.26 106.98 58.72 33.73 0.00 -
EPS 6.66 7.40 7.56 5.08 4.37 3.07 0.00 -
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.67 0.65 0.63 0.62 1.97 -49.86%
Adjusted Per Share Value based on latest NOSH - 80,052
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 48.71 50.56 51.67 54.42 29.91 14.57 0.00 -
EPS 3.38 3.76 3.86 2.58 2.23 1.33 0.00 -
DPS 0.77 0.77 0.77 0.00 0.00 0.00 0.00 -
NAPS 0.3554 0.3504 0.3419 0.3306 0.3209 0.2678 0.2389 30.34%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - -
Price 0.50 0.62 0.70 0.71 0.81 1.03 0.00 -
P/RPS 0.52 0.62 0.69 0.66 1.38 3.05 0.00 -
P/EPS 7.51 8.38 9.26 13.99 18.52 33.55 0.00 -
EY 13.32 11.93 10.80 7.15 5.40 2.98 0.00 -
DY 3.00 2.42 2.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.90 1.04 1.09 1.29 1.66 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 30/05/05 28/02/05 29/11/04 - - - -
Price 0.52 0.52 0.60 0.70 0.00 0.00 0.00 -
P/RPS 0.54 0.52 0.59 0.65 0.00 0.00 0.00 -
P/EPS 7.81 7.03 7.94 13.79 0.00 0.00 0.00 -
EY 12.81 14.22 12.60 7.25 0.00 0.00 0.00 -
DY 2.88 2.88 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.75 0.90 1.08 0.00 0.00 0.00 -

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