[MBWORLD] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 9.63%
YoY- 96.09%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 137,452 118,580 133,709 150,921 150,258 140,204 125,924 5.99%
PBT 10,854 10,894 11,277 14,340 13,262 11,903 9,458 9.58%
Tax -2,830 -2,107 -2,447 -2,816 -2,776 -2,929 -2,149 20.08%
NP 8,024 8,787 8,830 11,524 10,486 8,974 7,309 6.40%
-
NP to SH 9,545 9,482 9,559 12,273 11,195 9,660 7,934 13.07%
-
Tax Rate 26.07% 19.34% 21.70% 19.64% 20.93% 24.61% 22.72% -
Total Cost 129,428 109,793 124,879 139,397 139,772 131,230 118,615 5.97%
-
Net Worth 77,364 74,817 71,176 71,271 69,769 67,274 62,968 14.66%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 77,364 74,817 71,176 71,271 69,769 67,274 62,968 14.66%
NOSH 84,092 84,064 83,737 83,849 84,059 84,092 83,957 0.10%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.84% 7.41% 6.60% 7.64% 6.98% 6.40% 5.80% -
ROE 12.34% 12.67% 13.43% 17.22% 16.05% 14.36% 12.60% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 163.45 141.06 159.68 179.99 178.75 166.73 149.99 5.87%
EPS 11.35 11.28 11.42 14.64 13.32 11.49 9.45 12.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.89 0.85 0.85 0.83 0.80 0.75 14.54%
Adjusted Per Share Value based on latest NOSH - 83,849
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 87.34 75.35 84.96 95.90 95.48 89.09 80.01 6.00%
EPS 6.07 6.03 6.07 7.80 7.11 6.14 5.04 13.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4916 0.4754 0.4523 0.4529 0.4433 0.4275 0.4001 14.67%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.48 0.55 0.38 0.30 0.39 0.39 0.40 -
P/RPS 0.29 0.39 0.24 0.17 0.22 0.23 0.27 4.86%
P/EPS 4.23 4.88 3.33 2.05 2.93 3.40 4.23 0.00%
EY 23.65 20.51 30.04 48.79 34.15 29.45 23.63 0.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.62 0.45 0.35 0.47 0.49 0.53 -1.25%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 29/05/09 26/02/09 28/11/08 28/08/08 -
Price 0.55 0.41 0.42 0.42 0.30 0.39 0.34 -
P/RPS 0.34 0.29 0.26 0.23 0.17 0.23 0.23 29.67%
P/EPS 4.85 3.63 3.68 2.87 2.25 3.40 3.60 21.91%
EY 20.64 27.51 27.18 34.85 44.39 29.45 27.79 -17.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.46 0.49 0.49 0.36 0.49 0.45 21.07%

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