[MBSB] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -14.51%
YoY- 75.6%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 561,023 345,251 169,122 537,959 379,162 216,790 104,171 206.93%
PBT 134,963 92,666 43,179 80,315 88,419 22,224 9,789 474.06%
Tax -1,750 35 18 -23,112 -21,505 -7,991 -3,986 -42.20%
NP 133,213 92,701 43,197 57,203 66,914 14,233 5,803 706.18%
-
NP to SH 133,213 92,701 43,197 57,203 66,914 14,233 5,803 706.18%
-
Tax Rate 1.30% -0.04% -0.04% 28.78% 24.32% 35.96% 40.72% -
Total Cost 427,810 252,550 125,925 480,756 312,248 202,557 98,368 166.20%
-
Net Worth 506,321 463,715 435,190 552,565 562,119 510,284 516,187 -1.27%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 28,006 - - - -
Div Payout % - - - 48.96% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 506,321 463,715 435,190 552,565 562,119 510,284 516,187 -1.27%
NOSH 700,015 700,158 700,113 700,159 699,937 701,133 699,156 0.08%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 23.74% 26.85% 25.54% 10.63% 17.65% 6.57% 5.57% -
ROE 26.31% 19.99% 9.93% 10.35% 11.90% 2.79% 1.12% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 80.14 49.31 24.16 76.83 54.17 30.92 14.90 206.66%
EPS 19.03 13.24 6.17 8.17 9.56 2.03 0.83 705.52%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.7233 0.6623 0.6216 0.7892 0.8031 0.7278 0.7383 -1.35%
Adjusted Per Share Value based on latest NOSH - 698,633
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.82 4.20 2.06 6.54 4.61 2.64 1.27 206.34%
EPS 1.62 1.13 0.53 0.70 0.81 0.17 0.07 710.55%
DPS 0.00 0.00 0.00 0.34 0.00 0.00 0.00 -
NAPS 0.0616 0.0564 0.0529 0.0672 0.0684 0.0621 0.0628 -1.27%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.55 1.21 1.05 1.01 0.94 0.93 0.70 -
P/RPS 1.93 2.45 4.35 1.31 1.74 3.01 4.70 -44.72%
P/EPS 8.15 9.14 17.02 12.36 9.83 45.81 84.34 -78.91%
EY 12.28 10.94 5.88 8.09 10.17 2.18 1.19 373.31%
DY 0.00 0.00 0.00 3.96 0.00 0.00 0.00 -
P/NAPS 2.14 1.83 1.69 1.28 1.17 1.28 0.95 71.75%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 21/10/10 26/08/10 27/05/10 22/02/10 05/11/09 11/08/09 14/05/09 -
Price 1.60 1.40 1.03 1.02 0.90 1.03 0.93 -
P/RPS 2.00 2.84 4.26 1.33 1.66 3.33 6.24 -53.13%
P/EPS 8.41 10.57 16.69 12.48 9.41 50.74 112.05 -82.17%
EY 11.89 9.46 5.99 8.01 10.62 1.97 0.89 462.13%
DY 0.00 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 2.21 2.11 1.66 1.29 1.12 1.42 1.26 45.38%

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