[MBSB] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
05-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -13.81%
YoY- 71.78%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 416,684 416,155 402,730 417,028 425,220 355,586 336,885 15.21%
PBT 39,156 54,043 61,865 67,520 78,356 43,377 33,506 10.93%
Tax -15,944 -21,468 -6,234 74 72 9,942 -102 2792.87%
NP 23,212 32,575 55,630 67,594 78,428 53,319 33,404 -21.52%
-
NP to SH 23,212 32,575 55,630 67,594 78,428 53,319 33,404 -21.52%
-
Tax Rate 40.72% 39.72% 10.08% -0.11% -0.09% -22.92% 0.30% -
Total Cost 393,472 383,580 347,100 349,434 346,792 302,267 303,481 18.88%
-
Net Worth 516,187 354,392 295,561 484,051 476,460 457,647 451,528 9.32%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 145 - - 55,133 137 9,872 -
Div Payout % - 0.45% - - 70.30% 0.26% 29.55% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 516,187 354,392 295,561 484,051 476,460 457,647 451,528 9.32%
NOSH 699,156 485,469 397,740 349,142 344,586 344,899 338,097 62.24%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 5.57% 7.83% 13.81% 16.21% 18.44% 14.99% 9.92% -
ROE 4.50% 9.19% 18.82% 13.96% 16.46% 11.65% 7.40% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 59.60 85.72 101.25 119.44 123.40 103.10 99.64 -28.98%
EPS 3.32 6.71 13.99 19.36 22.76 15.46 9.88 -51.63%
DPS 0.00 0.03 0.00 0.00 16.00 0.04 2.92 -
NAPS 0.7383 0.73 0.7431 1.3864 1.3827 1.3269 1.3355 -32.61%
Adjusted Per Share Value based on latest NOSH - 348,648
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 5.05 5.04 4.88 5.06 5.15 4.31 4.08 15.26%
EPS 0.28 0.39 0.67 0.82 0.95 0.65 0.40 -21.14%
DPS 0.00 0.00 0.00 0.00 0.67 0.00 0.12 -
NAPS 0.0626 0.043 0.0358 0.0587 0.0578 0.0555 0.0547 9.40%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.70 0.81 1.16 1.67 0.98 1.28 1.62 -
P/RPS 1.17 0.94 1.15 1.40 0.79 1.24 1.63 -19.81%
P/EPS 21.08 12.07 8.29 8.63 4.31 8.28 16.40 18.20%
EY 4.74 8.28 12.06 11.59 23.22 12.08 6.10 -15.46%
DY 0.00 0.04 0.00 0.00 16.33 0.03 1.80 -
P/NAPS 0.95 1.11 1.56 1.20 0.71 0.96 1.21 -14.88%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 14/05/09 23/02/09 11/11/08 05/08/08 23/05/08 28/02/08 30/10/07 -
Price 0.93 0.77 0.90 1.49 1.34 1.08 1.55 -
P/RPS 1.56 0.90 0.89 1.25 1.09 1.05 1.56 0.00%
P/EPS 28.01 11.48 6.43 7.70 5.89 6.99 15.69 47.10%
EY 3.57 8.71 15.54 12.99 16.99 14.31 6.37 -32.00%
DY 0.00 0.04 0.00 0.00 11.94 0.04 1.88 -
P/NAPS 1.26 1.05 1.21 1.07 0.97 0.81 1.16 5.66%

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