[MBSB] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -8.99%
YoY- -0.28%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 289,684 258,732 229,452 220,710 218,488 175,584 198,536 28.73%
PBT 37,310 13,812 25,466 26,122 28,710 13,288 22,685 39.46%
Tax -308 72 13,320 73 74 72 9,065 -
NP 37,002 13,884 38,786 26,196 28,784 13,360 31,750 10.77%
-
NP to SH 37,002 13,884 38,786 26,196 28,784 13,360 31,750 10.77%
-
Tax Rate 0.83% -0.52% -52.31% -0.28% -0.26% -0.54% -39.96% -
Total Cost 252,682 244,848 190,666 194,514 189,704 162,224 166,786 32.01%
-
Net Worth 387,812 378,170 356,654 356,245 351,252 344,593 341,650 8.84%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 6,083 - - - - -
Div Payout % - - 15.68% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 387,812 378,170 356,654 356,245 351,252 344,593 341,650 8.84%
NOSH 337,609 336,990 337,965 337,577 337,840 337,373 337,765 -0.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.77% 5.37% 16.90% 11.87% 13.17% 7.61% 15.99% -
ROE 9.54% 3.67% 10.87% 7.35% 8.19% 3.88% 9.29% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 85.80 76.78 67.89 65.38 64.67 52.04 58.78 28.76%
EPS 10.96 4.12 11.48 7.76 8.52 3.96 9.40 10.80%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 0.00 -
NAPS 1.1487 1.1222 1.0553 1.0553 1.0397 1.0214 1.0115 8.87%
Adjusted Per Share Value based on latest NOSH - 336,858
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.51 3.14 2.78 2.68 2.65 2.13 2.41 28.57%
EPS 0.45 0.17 0.47 0.32 0.35 0.16 0.38 11.96%
DPS 0.00 0.00 0.07 0.00 0.00 0.00 0.00 -
NAPS 0.047 0.0458 0.0432 0.0432 0.0426 0.0418 0.0414 8.85%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.73 0.68 0.64 0.70 0.62 0.72 0.86 -
P/RPS 0.85 0.89 0.94 1.07 0.96 1.38 1.46 -30.34%
P/EPS 6.66 16.50 5.58 9.02 7.28 18.18 9.15 -19.13%
EY 15.01 6.06 17.93 11.09 13.74 5.50 10.93 23.62%
DY 0.00 0.00 2.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.61 0.66 0.60 0.70 0.85 -17.27%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 27/07/06 28/04/06 28/02/06 10/11/05 01/08/05 29/04/05 28/02/05 -
Price 0.68 0.68 0.64 0.64 0.62 0.67 0.77 -
P/RPS 0.79 0.89 0.94 0.98 0.96 1.29 1.31 -28.68%
P/EPS 6.20 16.50 5.58 8.25 7.28 16.92 8.19 -16.97%
EY 16.12 6.06 17.93 12.13 13.74 5.91 12.21 20.40%
DY 0.00 0.00 2.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.61 0.61 0.60 0.66 0.76 -15.57%

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