[MBSB] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 204.84%
YoY- -1.43%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 106,305 102,922 86,217 86,557 79,890 63,951 84,266 16.73%
PBT 19,589 18,247 5,488 14,800 4,842 1,254 10,500 51.48%
Tax 18 10,019 -110 15 18 9,909 18 0.00%
NP 19,607 28,266 5,378 14,815 4,860 11,163 10,518 51.40%
-
NP to SH 19,607 28,266 5,378 14,815 4,860 11,163 10,518 51.40%
-
Tax Rate -0.09% -54.91% 2.00% -0.10% -0.37% -790.19% -0.17% -
Total Cost 86,698 74,656 80,839 71,742 75,030 52,788 73,748 11.37%
-
Net Worth 476,460 457,327 451,718 430,751 414,787 410,798 399,007 12.54%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 13,783 137 7,407 7,407 - - - -
Div Payout % 70.30% 0.49% 137.74% 50.00% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 476,460 457,327 451,718 430,751 414,787 410,798 399,007 12.54%
NOSH 344,586 344,736 338,238 338,242 337,499 338,272 338,199 1.25%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 18.44% 27.46% 6.24% 17.12% 6.08% 17.46% 12.48% -
ROE 4.12% 6.18% 1.19% 3.44% 1.17% 2.72% 2.64% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 30.85 29.86 25.49 25.59 23.67 18.91 24.92 15.27%
EPS 5.69 8.20 1.59 4.38 1.44 3.30 3.11 49.53%
DPS 4.00 0.04 2.19 2.19 0.00 0.00 0.00 -
NAPS 1.3827 1.3266 1.3355 1.2735 1.229 1.2144 1.1798 11.14%
Adjusted Per Share Value based on latest NOSH - 338,242
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.29 1.25 1.05 1.05 0.97 0.78 1.02 16.93%
EPS 0.24 0.34 0.07 0.18 0.06 0.14 0.13 50.43%
DPS 0.17 0.00 0.09 0.09 0.00 0.00 0.00 -
NAPS 0.0579 0.0556 0.0549 0.0524 0.0504 0.05 0.0485 12.52%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.98 1.28 1.62 1.29 1.05 1.19 0.77 -
P/RPS 3.18 4.29 6.36 5.04 4.44 6.29 3.09 1.93%
P/EPS 17.22 15.61 101.89 29.45 72.92 36.06 24.76 -21.48%
EY 5.81 6.41 0.98 3.40 1.37 2.77 4.04 27.37%
DY 4.08 0.03 1.35 1.70 0.00 0.00 0.00 -
P/NAPS 0.71 0.96 1.21 1.01 0.85 0.98 0.65 6.05%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 28/02/08 30/10/07 16/08/07 09/05/07 28/02/07 28/11/06 -
Price 1.34 1.08 1.55 1.11 1.01 1.08 1.23 -
P/RPS 4.34 3.62 6.08 4.34 4.27 5.71 4.94 -8.26%
P/EPS 23.55 13.17 97.48 25.34 70.14 32.73 39.55 -29.20%
EY 4.25 7.59 1.03 3.95 1.43 3.06 2.53 41.26%
DY 2.99 0.04 1.41 1.97 0.00 0.00 0.00 -
P/NAPS 0.97 0.81 1.16 0.87 0.82 0.89 1.04 -4.53%

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