[MBWORLD] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 15.89%
YoY- 143.74%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 118,580 133,709 150,921 150,258 140,204 125,924 112,307 3.68%
PBT 10,894 11,277 14,340 13,262 11,903 9,458 7,154 32.32%
Tax -2,107 -2,447 -2,816 -2,776 -2,929 -2,149 -1,502 25.28%
NP 8,787 8,830 11,524 10,486 8,974 7,309 5,652 34.16%
-
NP to SH 9,482 9,559 12,273 11,195 9,660 7,934 6,259 31.87%
-
Tax Rate 19.34% 21.70% 19.64% 20.93% 24.61% 22.72% 21.00% -
Total Cost 109,793 124,879 139,397 139,772 131,230 118,615 106,655 1.95%
-
Net Worth 74,817 71,176 71,271 69,769 67,274 62,968 59,769 16.13%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 74,817 71,176 71,271 69,769 67,274 62,968 59,769 16.13%
NOSH 84,064 83,737 83,849 84,059 84,092 83,957 84,181 -0.09%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.41% 6.60% 7.64% 6.98% 6.40% 5.80% 5.03% -
ROE 12.67% 13.43% 17.22% 16.05% 14.36% 12.60% 10.47% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 141.06 159.68 179.99 178.75 166.73 149.99 133.41 3.78%
EPS 11.28 11.42 14.64 13.32 11.49 9.45 7.44 31.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.85 0.85 0.83 0.80 0.75 0.71 16.24%
Adjusted Per Share Value based on latest NOSH - 84,059
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 75.35 84.96 95.90 95.48 89.09 80.01 71.36 3.69%
EPS 6.03 6.07 7.80 7.11 6.14 5.04 3.98 31.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4754 0.4523 0.4529 0.4433 0.4275 0.4001 0.3798 16.12%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.55 0.38 0.30 0.39 0.39 0.40 0.40 -
P/RPS 0.39 0.24 0.17 0.22 0.23 0.27 0.30 19.09%
P/EPS 4.88 3.33 2.05 2.93 3.40 4.23 5.38 -6.29%
EY 20.51 30.04 48.79 34.15 29.45 23.63 18.59 6.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.45 0.35 0.47 0.49 0.53 0.56 7.01%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 29/05/09 26/02/09 28/11/08 28/08/08 30/05/08 -
Price 0.41 0.42 0.42 0.30 0.39 0.34 0.40 -
P/RPS 0.29 0.26 0.23 0.17 0.23 0.23 0.30 -2.23%
P/EPS 3.63 3.68 2.87 2.25 3.40 3.60 5.38 -23.05%
EY 27.51 27.18 34.85 44.39 29.45 27.79 18.59 29.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.49 0.36 0.49 0.45 0.56 -12.28%

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