[MBSB] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -63.23%
YoY- 303.44%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 416,155 302,048 208,514 106,305 355,586 252,664 166,447 83.70%
PBT 54,043 46,399 33,760 19,589 43,377 25,130 19,642 95.75%
Tax -21,468 -4,676 37 18 9,942 -77 33 -
NP 32,575 41,723 33,797 19,607 53,319 25,053 19,675 39.73%
-
NP to SH 32,575 41,723 33,797 19,607 53,319 25,053 19,675 39.73%
-
Tax Rate 39.72% 10.08% -0.11% -0.09% -22.92% 0.31% -0.17% -
Total Cost 383,580 260,325 174,717 86,698 302,267 227,611 146,772 89.18%
-
Net Worth 354,392 295,561 484,051 476,460 457,647 451,528 430,517 -12.11%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 145 - - 13,783 137 7,404 7,403 -92.64%
Div Payout % 0.45% - - 70.30% 0.26% 29.55% 37.63% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 354,392 295,561 484,051 476,460 457,647 451,528 430,517 -12.11%
NOSH 485,469 397,740 349,142 344,586 344,899 338,097 338,058 27.14%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.83% 13.81% 16.21% 18.44% 14.99% 9.92% 11.82% -
ROE 9.19% 14.12% 6.98% 4.12% 11.65% 5.55% 4.57% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 85.72 75.94 59.72 30.85 103.10 74.73 49.24 44.47%
EPS 6.71 10.49 9.68 5.69 15.46 7.41 5.82 9.90%
DPS 0.03 0.00 0.00 4.00 0.04 2.19 2.19 -94.19%
NAPS 0.73 0.7431 1.3864 1.3827 1.3269 1.3355 1.2735 -30.87%
Adjusted Per Share Value based on latest NOSH - 344,586
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 5.04 3.66 2.53 1.29 4.31 3.06 2.02 83.44%
EPS 0.39 0.51 0.41 0.24 0.65 0.30 0.24 38.01%
DPS 0.00 0.00 0.00 0.17 0.00 0.09 0.09 -
NAPS 0.043 0.0358 0.0587 0.0578 0.0555 0.0547 0.0522 -12.07%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.81 1.16 1.67 0.98 1.28 1.62 1.29 -
P/RPS 0.94 1.53 2.80 3.18 1.24 2.17 2.62 -49.35%
P/EPS 12.07 11.06 17.25 17.22 8.28 21.86 22.16 -33.18%
EY 8.28 9.04 5.80 5.81 12.08 4.57 4.51 49.65%
DY 0.04 0.00 0.00 4.08 0.03 1.35 1.70 -91.69%
P/NAPS 1.11 1.56 1.20 0.71 0.96 1.21 1.01 6.46%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 11/11/08 05/08/08 23/05/08 28/02/08 30/10/07 16/08/07 -
Price 0.77 0.90 1.49 1.34 1.08 1.55 1.11 -
P/RPS 0.90 1.19 2.49 4.34 1.05 2.07 2.25 -45.56%
P/EPS 11.48 8.58 15.39 23.55 6.99 20.92 19.07 -28.59%
EY 8.71 11.66 6.50 4.25 14.31 4.78 5.24 40.10%
DY 0.04 0.00 0.00 2.99 0.04 1.41 1.97 -92.46%
P/NAPS 1.05 1.21 1.07 0.97 0.81 1.16 0.87 13.29%

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