[MBWORLD] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 36.27%
YoY- 179.8%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 150,258 140,204 125,924 112,307 102,913 92,186 79,156 53.01%
PBT 13,262 11,903 9,458 7,154 5,213 79 -4,365 -
Tax -2,776 -2,929 -2,149 -1,502 -1,294 491 392 -
NP 10,486 8,974 7,309 5,652 3,919 570 -3,973 -
-
NP to SH 11,195 9,660 7,934 6,259 4,593 1,156 -3,403 -
-
Tax Rate 20.93% 24.61% 22.72% 21.00% 24.82% -621.52% - -
Total Cost 139,772 131,230 118,615 106,655 98,994 91,616 83,129 41.17%
-
Net Worth 69,769 67,274 62,968 59,769 57,061 55,297 52,913 20.14%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 69,769 67,274 62,968 59,769 57,061 55,297 52,913 20.14%
NOSH 84,059 84,092 83,957 84,181 81,516 80,141 80,171 3.19%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.98% 6.40% 5.80% 5.03% 3.81% 0.62% -5.02% -
ROE 16.05% 14.36% 12.60% 10.47% 8.05% 2.09% -6.43% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 178.75 166.73 149.99 133.41 126.25 115.03 98.73 48.28%
EPS 13.32 11.49 9.45 7.44 5.63 1.44 -4.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.80 0.75 0.71 0.70 0.69 0.66 16.42%
Adjusted Per Share Value based on latest NOSH - 84,181
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 95.48 89.09 80.01 71.36 65.39 58.58 50.30 53.00%
EPS 7.11 6.14 5.04 3.98 2.92 0.73 -2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4433 0.4275 0.4001 0.3798 0.3626 0.3514 0.3362 20.14%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.39 0.39 0.40 0.40 0.50 0.34 0.32 -
P/RPS 0.22 0.23 0.27 0.30 0.40 0.30 0.32 -22.01%
P/EPS 2.93 3.40 4.23 5.38 8.87 23.57 -7.54 -
EY 34.15 29.45 23.63 18.59 11.27 4.24 -13.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.53 0.56 0.71 0.49 0.48 -1.38%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 28/08/08 30/05/08 29/02/08 26/11/07 30/08/07 -
Price 0.30 0.39 0.34 0.40 0.49 0.43 0.31 -
P/RPS 0.17 0.23 0.23 0.30 0.39 0.37 0.31 -32.88%
P/EPS 2.25 3.40 3.60 5.38 8.70 29.81 -7.30 -
EY 44.39 29.45 27.79 18.59 11.50 3.35 -13.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.49 0.45 0.56 0.70 0.62 0.47 -16.21%

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