[MBWORLD] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 21.75%
YoY- 735.64%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 133,709 150,921 150,258 140,204 125,924 112,307 102,913 19.08%
PBT 11,277 14,340 13,262 11,903 9,458 7,154 5,213 67.34%
Tax -2,447 -2,816 -2,776 -2,929 -2,149 -1,502 -1,294 52.98%
NP 8,830 11,524 10,486 8,974 7,309 5,652 3,919 71.95%
-
NP to SH 9,559 12,273 11,195 9,660 7,934 6,259 4,593 63.08%
-
Tax Rate 21.70% 19.64% 20.93% 24.61% 22.72% 21.00% 24.82% -
Total Cost 124,879 139,397 139,772 131,230 118,615 106,655 98,994 16.76%
-
Net Worth 71,176 71,271 69,769 67,274 62,968 59,769 57,061 15.89%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 71,176 71,271 69,769 67,274 62,968 59,769 57,061 15.89%
NOSH 83,737 83,849 84,059 84,092 83,957 84,181 81,516 1.80%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.60% 7.64% 6.98% 6.40% 5.80% 5.03% 3.81% -
ROE 13.43% 17.22% 16.05% 14.36% 12.60% 10.47% 8.05% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 159.68 179.99 178.75 166.73 149.99 133.41 126.25 16.97%
EPS 11.42 14.64 13.32 11.49 9.45 7.44 5.63 60.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.83 0.80 0.75 0.71 0.70 13.83%
Adjusted Per Share Value based on latest NOSH - 84,092
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 84.96 95.90 95.48 89.09 80.01 71.36 65.39 19.08%
EPS 6.07 7.80 7.11 6.14 5.04 3.98 2.92 62.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4523 0.4529 0.4433 0.4275 0.4001 0.3798 0.3626 15.89%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.38 0.30 0.39 0.39 0.40 0.40 0.50 -
P/RPS 0.24 0.17 0.22 0.23 0.27 0.30 0.40 -28.88%
P/EPS 3.33 2.05 2.93 3.40 4.23 5.38 8.87 -47.98%
EY 30.04 48.79 34.15 29.45 23.63 18.59 11.27 92.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.47 0.49 0.53 0.56 0.71 -26.23%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 26/02/09 28/11/08 28/08/08 30/05/08 29/02/08 -
Price 0.42 0.42 0.30 0.39 0.34 0.40 0.49 -
P/RPS 0.26 0.23 0.17 0.23 0.23 0.30 0.39 -23.70%
P/EPS 3.68 2.87 2.25 3.40 3.60 5.38 8.70 -43.68%
EY 27.18 34.85 44.39 29.45 27.79 18.59 11.50 77.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.36 0.49 0.45 0.56 0.70 -21.17%

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