[MBSB] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 425.59%
YoY- 153.21%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 93,534 102,209 106,305 102,922 86,217 86,557 79,890 11.05%
PBT 12,639 14,171 19,589 18,247 5,488 14,800 4,842 89.24%
Tax -4,713 19 18 10,019 -110 15 18 -
NP 7,926 14,190 19,607 28,266 5,378 14,815 4,860 38.42%
-
NP to SH 7,926 14,190 19,607 28,266 5,378 14,815 4,860 38.42%
-
Tax Rate 37.29% -0.13% -0.09% -54.91% 2.00% -0.10% -0.37% -
Total Cost 85,608 88,019 86,698 74,656 80,839 71,742 75,030 9.16%
-
Net Worth 295,970 483,366 476,460 457,327 451,718 430,751 414,787 -20.09%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 13,783 137 7,407 7,407 - -
Div Payout % - - 70.30% 0.49% 137.74% 50.00% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 295,970 483,366 476,460 457,327 451,718 430,751 414,787 -20.09%
NOSH 398,291 348,648 344,586 344,736 338,238 338,242 337,499 11.64%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.47% 13.88% 18.44% 27.46% 6.24% 17.12% 6.08% -
ROE 2.68% 2.94% 4.12% 6.18% 1.19% 3.44% 1.17% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 23.48 29.32 30.85 29.86 25.49 25.59 23.67 -0.53%
EPS 1.99 4.07 5.69 8.20 1.59 4.38 1.44 23.99%
DPS 0.00 0.00 4.00 0.04 2.19 2.19 0.00 -
NAPS 0.7431 1.3864 1.3827 1.3266 1.3355 1.2735 1.229 -28.43%
Adjusted Per Share Value based on latest NOSH - 344,736
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.14 1.24 1.29 1.25 1.05 1.05 0.97 11.33%
EPS 0.10 0.17 0.24 0.34 0.07 0.18 0.06 40.44%
DPS 0.00 0.00 0.17 0.00 0.09 0.09 0.00 -
NAPS 0.036 0.0588 0.0579 0.0556 0.0549 0.0524 0.0504 -20.04%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.16 1.67 0.98 1.28 1.62 1.29 1.05 -
P/RPS 4.94 5.70 3.18 4.29 6.36 5.04 4.44 7.35%
P/EPS 58.29 41.03 17.22 15.61 101.89 29.45 72.92 -13.83%
EY 1.72 2.44 5.81 6.41 0.98 3.40 1.37 16.33%
DY 0.00 0.00 4.08 0.03 1.35 1.70 0.00 -
P/NAPS 1.56 1.20 0.71 0.96 1.21 1.01 0.85 49.73%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 11/11/08 05/08/08 23/05/08 28/02/08 30/10/07 16/08/07 09/05/07 -
Price 0.90 1.49 1.34 1.08 1.55 1.11 1.01 -
P/RPS 3.83 5.08 4.34 3.62 6.08 4.34 4.27 -6.97%
P/EPS 45.23 36.61 23.55 13.17 97.48 25.34 70.14 -25.29%
EY 2.21 2.73 4.25 7.59 1.03 3.95 1.43 33.56%
DY 0.00 0.00 2.99 0.04 1.41 1.97 0.00 -
P/NAPS 1.21 1.07 0.97 0.81 1.16 0.87 0.82 29.52%

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