[MBSB] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -24.48%
YoY- 644.39%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 769,940 561,023 345,251 169,122 537,959 379,162 216,790 132.24%
PBT 207,397 134,963 92,666 43,179 80,315 88,419 22,224 341.45%
Tax -61,372 -1,750 35 18 -23,112 -21,505 -7,991 287.82%
NP 146,025 133,213 92,701 43,197 57,203 66,914 14,233 370.15%
-
NP to SH 146,025 133,213 92,701 43,197 57,203 66,914 14,233 370.15%
-
Tax Rate 29.59% 1.30% -0.04% -0.04% 28.78% 24.32% 35.96% -
Total Cost 623,915 427,810 252,550 125,925 480,756 312,248 202,557 111.26%
-
Net Worth 381,135 506,321 463,715 435,190 552,565 562,119 510,284 -17.63%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 28,006 - - -
Div Payout % - - - - 48.96% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 381,135 506,321 463,715 435,190 552,565 562,119 510,284 -17.63%
NOSH 700,359 700,015 700,158 700,113 700,159 699,937 701,133 -0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 18.97% 23.74% 26.85% 25.54% 10.63% 17.65% 6.57% -
ROE 38.31% 26.31% 19.99% 9.93% 10.35% 11.90% 2.79% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 109.93 80.14 49.31 24.16 76.83 54.17 30.92 132.40%
EPS 20.85 19.03 13.24 6.17 8.17 9.56 2.03 370.50%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.5442 0.7233 0.6623 0.6216 0.7892 0.8031 0.7278 -17.57%
Adjusted Per Share Value based on latest NOSH - 700,113
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.36 6.82 4.20 2.06 6.54 4.61 2.64 131.97%
EPS 1.78 1.62 1.13 0.53 0.70 0.81 0.17 376.56%
DPS 0.00 0.00 0.00 0.00 0.34 0.00 0.00 -
NAPS 0.0464 0.0616 0.0564 0.0529 0.0672 0.0684 0.0621 -17.61%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.49 1.55 1.21 1.05 1.01 0.94 0.93 -
P/RPS 1.36 1.93 2.45 4.35 1.31 1.74 3.01 -41.03%
P/EPS 7.15 8.15 9.14 17.02 12.36 9.83 45.81 -70.91%
EY 13.99 12.28 10.94 5.88 8.09 10.17 2.18 244.16%
DY 0.00 0.00 0.00 0.00 3.96 0.00 0.00 -
P/NAPS 2.74 2.14 1.83 1.69 1.28 1.17 1.28 65.86%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 14/02/11 21/10/10 26/08/10 27/05/10 22/02/10 05/11/09 11/08/09 -
Price 1.48 1.60 1.40 1.03 1.02 0.90 1.03 -
P/RPS 1.35 2.00 2.84 4.26 1.33 1.66 3.33 -45.13%
P/EPS 7.10 8.41 10.57 16.69 12.48 9.41 50.74 -72.95%
EY 14.09 11.89 9.46 5.99 8.01 10.62 1.97 269.89%
DY 0.00 0.00 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 2.72 2.21 2.11 1.66 1.29 1.12 1.42 54.05%

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