[MBSB] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -118.43%
YoY- -6.17%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 215,772 176,129 169,122 158,797 162,372 112,619 104,171 62.42%
PBT 42,297 49,489 43,179 -8,104 66,195 12,435 9,789 165.04%
Tax -1,785 18 18 -1,607 -13,514 -4,005 -3,986 -41.43%
NP 40,512 49,507 43,197 -9,711 52,681 8,430 5,803 264.84%
-
NP to SH 40,512 49,507 43,197 -9,711 52,681 8,430 5,803 264.84%
-
Tax Rate 4.22% -0.04% -0.04% - 20.42% 32.21% 40.72% -
Total Cost 175,260 126,622 125,925 168,508 109,691 104,189 98,368 46.91%
-
Net Worth 506,085 463,759 435,190 551,361 562,607 511,279 516,187 -1.30%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 27,945 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 506,085 463,759 435,190 551,361 562,607 511,279 516,187 -1.30%
NOSH 699,689 700,226 700,113 698,633 700,545 702,499 699,156 0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 18.78% 28.11% 25.54% -6.12% 32.44% 7.49% 5.57% -
ROE 8.00% 10.68% 9.93% -1.76% 9.36% 1.65% 1.12% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 30.84 25.15 24.16 22.73 23.18 16.03 14.90 62.34%
EPS 5.79 7.07 6.17 -1.39 7.52 1.20 0.83 264.65%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.7233 0.6623 0.6216 0.7892 0.8031 0.7278 0.7383 -1.35%
Adjusted Per Share Value based on latest NOSH - 698,633
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.62 2.14 2.05 1.93 1.97 1.37 1.26 62.83%
EPS 0.49 0.60 0.52 -0.12 0.64 0.10 0.07 265.49%
DPS 0.00 0.00 0.00 0.34 0.00 0.00 0.00 -
NAPS 0.0614 0.0562 0.0528 0.0668 0.0682 0.062 0.0626 -1.28%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.55 1.21 1.05 1.01 0.94 0.93 0.70 -
P/RPS 5.03 4.81 4.35 4.44 4.06 5.80 4.70 4.62%
P/EPS 26.77 17.11 17.02 -72.66 12.50 77.50 84.34 -53.43%
EY 3.74 5.84 5.88 -1.38 8.00 1.29 1.19 114.41%
DY 0.00 0.00 0.00 3.96 0.00 0.00 0.00 -
P/NAPS 2.14 1.83 1.69 1.28 1.17 1.28 0.95 71.75%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 21/10/10 26/08/10 27/05/10 22/02/10 05/11/09 11/08/09 14/05/09 -
Price 1.60 1.40 1.03 1.02 0.90 1.03 0.93 -
P/RPS 5.19 5.57 4.26 4.49 3.88 6.42 6.24 -11.54%
P/EPS 27.63 19.80 16.69 -73.38 11.97 85.83 112.05 -60.64%
EY 3.62 5.05 5.99 -1.36 8.36 1.17 0.89 154.59%
DY 0.00 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 2.21 2.11 1.66 1.29 1.12 1.42 1.26 45.38%

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