[MBWORLD] YoY 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
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 139,837 165,912 150,921 112,307 67,213 68,556 79,570 9.84%
PBT 34,339 11,357 14,340 7,154 -8,774 -384 7,307 29.40%
Tax -8,999 -2,726 -2,816 -1,502 511 -887 -1,397 36.38%
NP 25,340 8,631 11,524 5,652 -8,263 -1,271 5,910 27.44%
-
NP to SH 25,621 10,000 12,273 6,259 -7,843 -1,272 5,910 27.67%
-
Tax Rate 26.21% 24.00% 19.64% 21.00% - - 19.12% -
Total Cost 114,497 157,281 139,397 106,655 75,476 69,827 73,660 7.62%
-
Net Worth 104,648 79,728 71,271 59,769 51,478 64,313 55,142 11.26%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - 797 1,204 -
Div Payout % - - - - - 0.00% 20.38% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 104,648 79,728 71,271 59,769 51,478 64,313 55,142 11.26%
NOSH 86,486 83,924 83,849 84,181 80,434 81,409 79,917 1.32%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 18.12% 5.20% 7.64% 5.03% -12.29% -1.85% 7.43% -
ROE 24.48% 12.54% 17.22% 10.47% -15.24% -1.98% 10.72% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 161.69 197.69 179.99 133.41 83.56 84.21 99.57 8.41%
EPS 29.62 11.92 14.64 7.44 -9.75 -1.56 7.40 25.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.98 1.50 -
NAPS 1.21 0.95 0.85 0.71 0.64 0.79 0.69 9.80%
Adjusted Per Share Value based on latest NOSH - 84,181
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 88.85 105.42 95.90 71.36 42.71 43.56 50.56 9.84%
EPS 16.28 6.35 7.80 3.98 -4.98 -0.81 3.76 27.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.51 0.77 -
NAPS 0.665 0.5066 0.4529 0.3798 0.3271 0.4087 0.3504 11.26%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.76 0.59 0.30 0.40 0.32 0.40 0.62 -
P/RPS 0.47 0.30 0.17 0.30 0.38 0.47 0.62 -4.50%
P/EPS 2.57 4.95 2.05 5.38 -3.28 -25.60 8.38 -17.87%
EY 38.98 20.20 48.79 18.59 -30.47 -3.91 11.93 21.80%
DY 0.00 0.00 0.00 0.00 0.00 2.45 2.42 -
P/NAPS 0.63 0.62 0.35 0.56 0.50 0.51 0.90 -5.76%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/05/11 27/05/10 29/05/09 30/05/08 29/05/07 31/05/06 30/05/05 -
Price 0.71 0.55 0.42 0.40 0.29 0.39 0.52 -
P/RPS 0.44 0.28 0.23 0.30 0.35 0.46 0.52 -2.74%
P/EPS 2.40 4.62 2.87 5.38 -2.97 -24.96 7.03 -16.39%
EY 41.72 21.66 34.85 18.59 -33.62 -4.01 14.22 19.63%
DY 0.00 0.00 0.00 0.00 0.00 2.51 2.88 -
P/NAPS 0.59 0.58 0.49 0.56 0.45 0.49 0.75 -3.91%

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