[MBWORLD] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[MBWORLD] MB WORLD GROUP BERHAD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 133.97%
YoY- 115.68%
Quarter Report
Latest QR
Upcoming QR
MBWORLD's Result
MBWORLD's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 200,401 118,580 140,204 92,186 61,986 72,944 85,642 15.21%
PBT 10,929 10,894 11,903 79 -7,249 5,699 5,447 12.30%
Tax -2,908 -2,107 -2,929 491 -281 -1,491 -1,384 13.16%
NP 8,021 8,787 8,974 570 -7,530 4,208 4,063 11.99%
-
NP to SH 9,107 9,482 9,660 1,156 -7,373 4,208 4,063 14.39%
-
Tax Rate 26.61% 19.34% 24.61% -621.52% - 26.16% 25.41% -
Total Cost 192,380 109,793 131,230 91,616 69,516 68,736 81,579 15.36%
-
Net Worth 83,419 74,817 67,274 55,297 54,471 55,061 52,034 8.18%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - 797 1,204 - -
Div Payout % - - - - 0.00% 28.63% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 83,419 74,817 67,274 55,297 54,471 55,061 52,034 8.18%
NOSH 85,121 84,064 84,092 80,141 80,104 79,800 80,052 1.02%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.00% 7.41% 6.40% 0.62% -12.15% 5.77% 4.74% -
ROE 10.92% 12.67% 14.36% 2.09% -13.54% 7.64% 7.81% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 235.43 141.06 166.73 115.03 77.38 91.41 106.98 14.04%
EPS 10.70 11.28 11.49 1.44 -9.20 5.27 5.08 13.21%
DPS 0.00 0.00 0.00 0.00 1.00 1.50 0.00 -
NAPS 0.98 0.89 0.80 0.69 0.68 0.69 0.65 7.07%
Adjusted Per Share Value based on latest NOSH - 80,141
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 127.34 75.35 89.09 58.58 39.39 46.35 54.42 15.21%
EPS 5.79 6.03 6.14 0.73 -4.68 2.67 2.58 14.41%
DPS 0.00 0.00 0.00 0.00 0.51 0.77 0.00 -
NAPS 0.5301 0.4754 0.4275 0.3514 0.3461 0.3499 0.3306 8.18%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.82 0.55 0.39 0.34 0.41 0.51 0.71 -
P/RPS 0.35 0.39 0.23 0.30 0.53 0.56 0.66 -10.02%
P/EPS 7.66 4.88 3.40 23.57 -4.45 9.67 13.99 -9.54%
EY 13.05 20.51 29.45 4.24 -22.45 10.34 7.15 10.54%
DY 0.00 0.00 0.00 0.00 2.44 2.94 0.00 -
P/NAPS 0.84 0.62 0.49 0.49 0.60 0.74 1.09 -4.24%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 25/11/09 28/11/08 26/11/07 28/11/06 28/11/05 29/11/04 -
Price 0.82 0.41 0.39 0.43 0.35 0.51 0.70 -
P/RPS 0.35 0.29 0.23 0.37 0.45 0.56 0.65 -9.79%
P/EPS 7.66 3.63 3.40 29.81 -3.80 9.67 13.79 -9.33%
EY 13.05 27.51 29.45 3.35 -26.30 10.34 7.25 10.28%
DY 0.00 0.00 0.00 0.00 2.86 2.94 0.00 -
P/NAPS 0.84 0.46 0.49 0.62 0.51 0.74 1.08 -4.10%

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