[MBSB] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 14.61%
YoY- 487.27%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 294,499 208,915 215,772 176,129 169,122 158,797 162,372 48.77%
PBT 91,026 72,435 42,297 49,489 43,179 -8,104 66,195 23.68%
Tax -22,746 -59,621 -1,785 18 18 -1,607 -13,514 41.54%
NP 68,280 12,814 40,512 49,507 43,197 -9,711 52,681 18.89%
-
NP to SH 68,280 12,814 40,512 49,507 43,197 -9,711 52,681 18.89%
-
Tax Rate 24.99% 82.31% 4.22% -0.04% -0.04% - 20.42% -
Total Cost 226,219 196,101 175,260 126,622 125,925 168,508 109,691 62.09%
-
Net Worth 450,858 381,058 506,085 463,759 435,190 551,361 562,607 -13.73%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - 27,945 - -
Div Payout % - - - - - 0.00% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 450,858 381,058 506,085 463,759 435,190 551,361 562,607 -13.73%
NOSH 700,307 700,218 699,689 700,226 700,113 698,633 700,545 -0.02%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 23.19% 6.13% 18.78% 28.11% 25.54% -6.12% 32.44% -
ROE 15.14% 3.36% 8.00% 10.68% 9.93% -1.76% 9.36% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 42.05 29.84 30.84 25.15 24.16 22.73 23.18 48.79%
EPS 9.75 1.83 5.79 7.07 6.17 -1.39 7.52 18.92%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.6438 0.5442 0.7233 0.6623 0.6216 0.7892 0.8031 -13.71%
Adjusted Per Share Value based on latest NOSH - 700,226
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 3.58 2.54 2.62 2.14 2.06 1.93 1.97 48.97%
EPS 0.83 0.16 0.49 0.60 0.53 -0.12 0.64 18.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.34 0.00 -
NAPS 0.0548 0.0463 0.0616 0.0564 0.0529 0.0671 0.0684 -13.75%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.26 1.49 1.55 1.21 1.05 1.01 0.94 -
P/RPS 5.37 4.99 5.03 4.81 4.35 4.44 4.06 20.51%
P/EPS 23.18 81.42 26.77 17.11 17.02 -72.66 12.50 50.99%
EY 4.31 1.23 3.74 5.84 5.88 -1.38 8.00 -33.81%
DY 0.00 0.00 0.00 0.00 0.00 3.96 0.00 -
P/NAPS 3.51 2.74 2.14 1.83 1.69 1.28 1.17 108.14%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 11/05/11 14/02/11 21/10/10 26/08/10 27/05/10 22/02/10 05/11/09 -
Price 1.44 1.48 1.60 1.40 1.03 1.02 0.90 -
P/RPS 3.42 4.96 5.19 5.57 4.26 4.49 3.88 -8.07%
P/EPS 14.77 80.87 27.63 19.80 16.69 -73.38 11.97 15.05%
EY 6.77 1.24 3.62 5.05 5.99 -1.36 8.36 -13.13%
DY 0.00 0.00 0.00 0.00 0.00 3.92 0.00 -
P/NAPS 2.24 2.72 2.21 2.11 1.66 1.29 1.12 58.80%

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