[MBSB] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -215.4%
YoY- -132.36%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 162,372 112,619 104,171 114,108 93,534 102,209 106,305 32.59%
PBT 66,195 12,435 9,789 7,645 12,639 14,171 19,589 125.01%
Tax -13,514 -4,005 -3,986 -16,792 -4,713 19 18 -
NP 52,681 8,430 5,803 -9,147 7,926 14,190 19,607 93.15%
-
NP to SH 52,681 8,430 5,803 -9,147 7,926 14,190 19,607 93.15%
-
Tax Rate 20.42% 32.21% 40.72% 219.65% 37.29% -0.13% -0.09% -
Total Cost 109,691 104,189 98,368 123,255 85,608 88,019 86,698 16.96%
-
Net Worth 562,607 511,279 516,187 355,176 295,970 483,366 476,460 11.70%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 145 - - 13,783 -
Div Payout % - - - 0.00% - - 70.30% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 562,607 511,279 516,187 355,176 295,970 483,366 476,460 11.70%
NOSH 700,545 702,499 699,156 486,542 398,291 348,648 344,586 60.41%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 32.44% 7.49% 5.57% -8.02% 8.47% 13.88% 18.44% -
ROE 9.36% 1.65% 1.12% -2.58% 2.68% 2.94% 4.12% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.18 16.03 14.90 23.45 23.48 29.32 30.85 -17.33%
EPS 7.52 1.20 0.83 -1.88 1.99 4.07 5.69 20.41%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 4.00 -
NAPS 0.8031 0.7278 0.7383 0.73 0.7431 1.3864 1.3827 -30.36%
Adjusted Per Share Value based on latest NOSH - 486,542
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.97 1.37 1.27 1.39 1.14 1.24 1.29 32.57%
EPS 0.64 0.10 0.07 -0.11 0.10 0.17 0.24 92.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.17 -
NAPS 0.0684 0.0622 0.0628 0.0432 0.036 0.0588 0.0579 11.73%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.94 0.93 0.70 0.81 1.16 1.67 0.98 -
P/RPS 4.06 5.80 4.70 3.45 4.94 5.70 3.18 17.67%
P/EPS 12.50 77.50 84.34 -43.09 58.29 41.03 17.22 -19.21%
EY 8.00 1.29 1.19 -2.32 1.72 2.44 5.81 23.74%
DY 0.00 0.00 0.00 0.04 0.00 0.00 4.08 -
P/NAPS 1.17 1.28 0.95 1.11 1.56 1.20 0.71 39.47%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 11/08/09 14/05/09 23/02/09 11/11/08 05/08/08 23/05/08 -
Price 0.90 1.03 0.93 0.77 0.90 1.49 1.34 -
P/RPS 3.88 6.42 6.24 3.28 3.83 5.08 4.34 -7.19%
P/EPS 11.97 85.83 112.05 -40.96 45.23 36.61 23.55 -36.28%
EY 8.36 1.17 0.89 -2.44 2.21 2.73 4.25 56.92%
DY 0.00 0.00 0.00 0.04 0.00 0.00 2.99 -
P/NAPS 1.12 1.42 1.26 1.05 1.21 1.07 0.97 10.05%

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