[MBWORLD] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 238.28%
YoY- 156.21%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 58,484 88,898 109,422 139,837 175,126 200,401 195,038 -55.10%
PBT 21,363 27,625 30,816 34,339 9,629 10,929 13,574 35.18%
Tax -4,695 -8,442 -8,997 -8,999 -2,062 -2,908 -2,821 40.30%
NP 16,668 19,183 21,819 25,340 7,567 8,021 10,753 33.83%
-
NP to SH 16,832 19,452 22,101 25,621 7,574 9,107 11,969 25.44%
-
Tax Rate 21.98% 30.56% 29.20% 26.21% 21.41% 26.61% 20.78% -
Total Cost 41,816 69,715 87,603 114,497 167,559 192,380 184,285 -62.69%
-
Net Worth 91,242 93,449 95,375 104,648 83,267 83,419 80,663 8.53%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 91,242 93,449 95,375 104,648 83,267 83,419 80,663 8.53%
NOSH 89,453 89,000 89,135 86,486 84,966 85,121 84,024 4.25%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 28.50% 21.58% 19.94% 18.12% 4.32% 4.00% 5.51% -
ROE 18.45% 20.82% 23.17% 24.48% 9.10% 10.92% 14.84% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 65.38 99.89 122.76 161.69 206.11 235.43 232.12 -56.93%
EPS 18.82 21.86 24.79 29.62 8.91 10.70 14.24 20.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.05 1.07 1.21 0.98 0.98 0.96 4.11%
Adjusted Per Share Value based on latest NOSH - 86,486
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 37.16 56.49 69.53 88.85 111.28 127.34 123.93 -55.10%
EPS 10.70 12.36 14.04 16.28 4.81 5.79 7.61 25.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5798 0.5938 0.606 0.665 0.5291 0.5301 0.5125 8.54%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.53 0.55 0.68 0.76 0.80 0.82 0.55 -
P/RPS 0.81 0.55 0.55 0.47 0.39 0.35 0.24 124.50%
P/EPS 2.82 2.52 2.74 2.57 8.97 7.66 3.86 -18.83%
EY 35.50 39.74 36.46 38.98 11.14 13.05 25.90 23.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.64 0.63 0.82 0.84 0.57 -5.92%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 17/11/11 23/08/11 30/05/11 23/02/11 22/11/10 25/08/10 -
Price 0.55 0.56 0.61 0.71 0.78 0.82 0.60 -
P/RPS 0.84 0.56 0.50 0.44 0.38 0.35 0.26 118.07%
P/EPS 2.92 2.56 2.46 2.40 8.75 7.66 4.21 -21.59%
EY 34.21 39.03 40.65 41.72 11.43 13.05 23.74 27.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.57 0.59 0.80 0.84 0.63 -9.74%

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