[MBSB] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 23.45%
YoY- 66.54%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 216,790 104,171 416,155 302,048 208,514 106,305 355,586 -28.12%
PBT 22,224 9,789 54,043 46,399 33,760 19,589 43,377 -35.99%
Tax -7,991 -3,986 -21,468 -4,676 37 18 9,942 -
NP 14,233 5,803 32,575 41,723 33,797 19,607 53,319 -58.57%
-
NP to SH 14,233 5,803 32,575 41,723 33,797 19,607 53,319 -58.57%
-
Tax Rate 35.96% 40.72% 39.72% 10.08% -0.11% -0.09% -22.92% -
Total Cost 202,557 98,368 383,580 260,325 174,717 86,698 302,267 -23.44%
-
Net Worth 510,284 516,187 354,392 295,561 484,051 476,460 457,647 7.53%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 145 - - 13,783 137 -
Div Payout % - - 0.45% - - 70.30% 0.26% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 510,284 516,187 354,392 295,561 484,051 476,460 457,647 7.53%
NOSH 701,133 699,156 485,469 397,740 349,142 344,586 344,899 60.54%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.57% 5.57% 7.83% 13.81% 16.21% 18.44% 14.99% -
ROE 2.79% 1.12% 9.19% 14.12% 6.98% 4.12% 11.65% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 30.92 14.90 85.72 75.94 59.72 30.85 103.10 -55.22%
EPS 2.03 0.83 6.71 10.49 9.68 5.69 15.46 -74.19%
DPS 0.00 0.00 0.03 0.00 0.00 4.00 0.04 -
NAPS 0.7278 0.7383 0.73 0.7431 1.3864 1.3827 1.3269 -33.01%
Adjusted Per Share Value based on latest NOSH - 398,291
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.63 1.26 5.04 3.66 2.53 1.29 4.31 -28.07%
EPS 0.17 0.07 0.39 0.51 0.41 0.24 0.65 -59.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.17 0.00 -
NAPS 0.0619 0.0626 0.043 0.0358 0.0587 0.0578 0.0555 7.55%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.93 0.70 0.81 1.16 1.67 0.98 1.28 -
P/RPS 3.01 4.70 0.94 1.53 2.80 3.18 1.24 80.71%
P/EPS 45.81 84.34 12.07 11.06 17.25 17.22 8.28 213.14%
EY 2.18 1.19 8.28 9.04 5.80 5.81 12.08 -68.09%
DY 0.00 0.00 0.04 0.00 0.00 4.08 0.03 -
P/NAPS 1.28 0.95 1.11 1.56 1.20 0.71 0.96 21.16%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 11/08/09 14/05/09 23/02/09 11/11/08 05/08/08 23/05/08 28/02/08 -
Price 1.03 0.93 0.77 0.90 1.49 1.34 1.08 -
P/RPS 3.33 6.24 0.90 1.19 2.49 4.34 1.05 116.01%
P/EPS 50.74 112.05 11.48 8.58 15.39 23.55 6.99 275.35%
EY 1.97 0.89 8.71 11.66 6.50 4.25 14.31 -73.37%
DY 0.00 0.00 0.04 0.00 0.00 2.99 0.04 -
P/NAPS 1.42 1.26 1.05 1.21 1.07 0.97 0.81 45.44%

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