[MBSB] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
11-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 45.27%
YoY- -40.59%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 169,122 158,797 162,372 112,619 104,171 114,108 93,534 48.47%
PBT 43,179 -8,104 66,195 12,435 9,789 7,645 12,639 127.00%
Tax 18 -1,607 -13,514 -4,005 -3,986 -16,792 -4,713 -
NP 43,197 -9,711 52,681 8,430 5,803 -9,147 7,926 210.01%
-
NP to SH 43,197 -9,711 52,681 8,430 5,803 -9,147 7,926 210.01%
-
Tax Rate -0.04% - 20.42% 32.21% 40.72% 219.65% 37.29% -
Total Cost 125,925 168,508 109,691 104,189 98,368 123,255 85,608 29.37%
-
Net Worth 435,190 551,361 562,607 511,279 516,187 355,176 295,970 29.33%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 27,945 - - - 145 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 435,190 551,361 562,607 511,279 516,187 355,176 295,970 29.33%
NOSH 700,113 698,633 700,545 702,499 699,156 486,542 398,291 45.70%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 25.54% -6.12% 32.44% 7.49% 5.57% -8.02% 8.47% -
ROE 9.93% -1.76% 9.36% 1.65% 1.12% -2.58% 2.68% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 24.16 22.73 23.18 16.03 14.90 23.45 23.48 1.92%
EPS 6.17 -1.39 7.52 1.20 0.83 -1.88 1.99 112.77%
DPS 0.00 4.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.6216 0.7892 0.8031 0.7278 0.7383 0.73 0.7431 -11.23%
Adjusted Per Share Value based on latest NOSH - 702,499
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.06 1.93 1.97 1.37 1.27 1.39 1.14 48.41%
EPS 0.53 -0.12 0.64 0.10 0.07 -0.11 0.10 204.29%
DPS 0.00 0.34 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0529 0.0671 0.0684 0.0622 0.0628 0.0432 0.036 29.28%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.05 1.01 0.94 0.93 0.70 0.81 1.16 -
P/RPS 4.35 4.44 4.06 5.80 4.70 3.45 4.94 -8.13%
P/EPS 17.02 -72.66 12.50 77.50 84.34 -43.09 58.29 -56.02%
EY 5.88 -1.38 8.00 1.29 1.19 -2.32 1.72 127.10%
DY 0.00 3.96 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 1.69 1.28 1.17 1.28 0.95 1.11 1.56 5.48%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 22/02/10 05/11/09 11/08/09 14/05/09 23/02/09 11/11/08 -
Price 1.03 1.02 0.90 1.03 0.93 0.77 0.90 -
P/RPS 4.26 4.49 3.88 6.42 6.24 3.28 3.83 7.35%
P/EPS 16.69 -73.38 11.97 85.83 112.05 -40.96 45.23 -48.58%
EY 5.99 -1.36 8.36 1.17 0.89 -2.44 2.21 94.51%
DY 0.00 3.92 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 1.66 1.29 1.12 1.42 1.26 1.05 1.21 23.49%

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