[MBWORLD] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -23.91%
YoY- -3.95%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 109,422 139,837 175,126 200,401 195,038 165,912 137,452 -14.14%
PBT 30,816 34,339 9,629 10,929 13,574 11,357 10,854 100.88%
Tax -8,997 -8,999 -2,062 -2,908 -2,821 -2,726 -2,830 116.66%
NP 21,819 25,340 7,567 8,021 10,753 8,631 8,024 95.17%
-
NP to SH 22,101 25,621 7,574 9,107 11,969 10,000 9,545 75.29%
-
Tax Rate 29.20% 26.21% 21.41% 26.61% 20.78% 24.00% 26.07% -
Total Cost 87,603 114,497 167,559 192,380 184,285 157,281 129,428 -22.96%
-
Net Worth 95,375 104,648 83,267 83,419 80,663 79,728 77,364 15.01%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 95,375 104,648 83,267 83,419 80,663 79,728 77,364 15.01%
NOSH 89,135 86,486 84,966 85,121 84,024 83,924 84,092 3.97%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 19.94% 18.12% 4.32% 4.00% 5.51% 5.20% 5.84% -
ROE 23.17% 24.48% 9.10% 10.92% 14.84% 12.54% 12.34% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 122.76 161.69 206.11 235.43 232.12 197.69 163.45 -17.41%
EPS 24.79 29.62 8.91 10.70 14.24 11.92 11.35 68.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.21 0.98 0.98 0.96 0.95 0.92 10.62%
Adjusted Per Share Value based on latest NOSH - 85,121
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 69.53 88.85 111.28 127.34 123.93 105.42 87.34 -14.13%
EPS 14.04 16.28 4.81 5.79 7.61 6.35 6.07 75.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.606 0.665 0.5291 0.5301 0.5125 0.5066 0.4916 15.01%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.68 0.76 0.80 0.82 0.55 0.59 0.48 -
P/RPS 0.55 0.47 0.39 0.35 0.24 0.30 0.29 53.39%
P/EPS 2.74 2.57 8.97 7.66 3.86 4.95 4.23 -25.19%
EY 36.46 38.98 11.14 13.05 25.90 20.20 23.65 33.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.82 0.84 0.57 0.62 0.52 14.89%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 30/05/11 23/02/11 22/11/10 25/08/10 27/05/10 25/02/10 -
Price 0.61 0.71 0.78 0.82 0.60 0.55 0.55 -
P/RPS 0.50 0.44 0.38 0.35 0.26 0.28 0.34 29.40%
P/EPS 2.46 2.40 8.75 7.66 4.21 4.62 4.85 -36.47%
EY 40.65 41.72 11.43 13.05 23.74 21.66 20.64 57.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.80 0.84 0.63 0.58 0.60 -3.37%

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