[MBSB] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 114.6%
YoY- 551.31%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 294,499 769,940 561,023 345,251 169,122 537,959 379,162 -15.51%
PBT 91,026 207,397 134,963 92,666 43,179 80,315 88,419 1.95%
Tax -22,746 -61,372 -1,750 35 18 -23,112 -21,505 3.81%
NP 68,280 146,025 133,213 92,701 43,197 57,203 66,914 1.35%
-
NP to SH 68,280 146,025 133,213 92,701 43,197 57,203 66,914 1.35%
-
Tax Rate 24.99% 29.59% 1.30% -0.04% -0.04% 28.78% 24.32% -
Total Cost 226,219 623,915 427,810 252,550 125,925 480,756 312,248 -19.35%
-
Net Worth 450,858 381,135 506,321 463,715 435,190 552,565 562,119 -13.68%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - 28,006 - -
Div Payout % - - - - - 48.96% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 450,858 381,135 506,321 463,715 435,190 552,565 562,119 -13.68%
NOSH 700,307 700,359 700,015 700,158 700,113 700,159 699,937 0.03%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 23.19% 18.97% 23.74% 26.85% 25.54% 10.63% 17.65% -
ROE 15.14% 38.31% 26.31% 19.99% 9.93% 10.35% 11.90% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 42.05 109.93 80.14 49.31 24.16 76.83 54.17 -15.54%
EPS 9.75 20.85 19.03 13.24 6.17 8.17 9.56 1.32%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.6438 0.5442 0.7233 0.6623 0.6216 0.7892 0.8031 -13.71%
Adjusted Per Share Value based on latest NOSH - 700,226
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 3.58 9.36 6.82 4.20 2.06 6.54 4.61 -15.52%
EPS 0.83 1.78 1.62 1.13 0.53 0.70 0.81 1.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.34 0.00 -
NAPS 0.0548 0.0464 0.0616 0.0564 0.0529 0.0672 0.0684 -13.75%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.26 1.49 1.55 1.21 1.05 1.01 0.94 -
P/RPS 5.37 1.36 1.93 2.45 4.35 1.31 1.74 112.11%
P/EPS 23.18 7.15 8.15 9.14 17.02 12.36 9.83 77.25%
EY 4.31 13.99 12.28 10.94 5.88 8.09 10.17 -43.60%
DY 0.00 0.00 0.00 0.00 0.00 3.96 0.00 -
P/NAPS 3.51 2.74 2.14 1.83 1.69 1.28 1.17 108.14%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 11/05/11 14/02/11 21/10/10 26/08/10 27/05/10 22/02/10 05/11/09 -
Price 1.44 1.48 1.60 1.40 1.03 1.02 0.90 -
P/RPS 3.42 1.35 2.00 2.84 4.26 1.33 1.66 61.98%
P/EPS 14.77 7.10 8.41 10.57 16.69 12.48 9.41 35.09%
EY 6.77 14.09 11.89 9.46 5.99 8.01 10.62 -25.95%
DY 0.00 0.00 0.00 0.00 0.00 3.92 0.00 -
P/NAPS 2.24 2.72 2.21 2.11 1.66 1.29 1.12 58.80%

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