[MBWORLD] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 1.68%
YoY- 151.5%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 175,126 137,452 150,258 102,940 62,580 75,504 81,322 13.63%
PBT 9,651 10,856 13,263 5,213 -9,657 3,880 7,371 4.59%
Tax -2,088 -2,830 -2,777 -1,294 469 -1,534 -1,301 8.19%
NP 7,563 8,026 10,486 3,919 -9,188 2,346 6,070 3.73%
-
NP to SH 7,570 9,545 11,195 4,593 -8,919 2,509 6,070 3.74%
-
Tax Rate 21.64% 26.07% 20.94% 24.82% - 39.54% 17.65% -
Total Cost 167,563 129,426 139,772 99,021 71,768 73,158 75,252 14.26%
-
Net Worth 82,612 77,281 69,760 56,267 51,994 61,525 51,610 8.15%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - 799 1,155 -
Div Payout % - - - - - 31.85% 19.04% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 82,612 77,281 69,760 56,267 51,994 61,525 51,610 8.15%
NOSH 84,298 84,001 84,048 80,382 79,991 79,902 77,030 1.51%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 4.32% 5.84% 6.98% 3.81% -14.68% 3.11% 7.46% -
ROE 9.16% 12.35% 16.05% 8.16% -17.15% 4.08% 11.76% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 207.75 163.63 178.78 128.06 78.23 94.49 105.57 11.93%
EPS 8.98 11.36 13.32 5.72 -11.15 3.14 7.88 2.20%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.50 -
NAPS 0.98 0.92 0.83 0.70 0.65 0.77 0.67 6.53%
Adjusted Per Share Value based on latest NOSH - 81,516
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 111.28 87.34 95.48 65.41 39.76 47.98 51.67 13.63%
EPS 4.81 6.07 7.11 2.92 -5.67 1.59 3.86 3.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.51 0.73 -
NAPS 0.5249 0.4911 0.4433 0.3575 0.3304 0.3909 0.3279 8.15%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.80 0.48 0.39 0.50 0.38 0.48 0.70 -
P/RPS 0.39 0.29 0.22 0.39 0.49 0.51 0.66 -8.39%
P/EPS 8.91 4.22 2.93 8.75 -3.41 15.29 8.88 0.05%
EY 11.22 23.67 34.15 11.43 -29.34 6.54 11.26 -0.05%
DY 0.00 0.00 0.00 0.00 0.00 2.08 2.14 -
P/NAPS 0.82 0.52 0.47 0.71 0.58 0.62 1.04 -3.88%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 26/02/09 29/02/08 27/02/07 27/02/06 28/02/05 -
Price 0.78 0.55 0.30 0.49 0.33 0.42 0.60 -
P/RPS 0.38 0.34 0.17 0.38 0.42 0.44 0.57 -6.53%
P/EPS 8.69 4.84 2.25 8.58 -2.96 13.38 7.61 2.23%
EY 11.51 20.66 44.40 11.66 -33.79 7.48 13.13 -2.16%
DY 0.00 0.00 0.00 0.00 0.00 2.38 2.50 -
P/NAPS 0.80 0.60 0.36 0.70 0.51 0.55 0.90 -1.94%

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