[MBSB] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
05-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -13.81%
YoY- 71.78%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,164,436 690,502 433,580 417,028 332,894 289,684 218,488 32.14%
PBT 393,918 185,332 44,448 67,520 39,284 37,310 28,710 54.69%
Tax -100,864 70 -15,982 74 66 -308 74 -
NP 293,054 185,402 28,466 67,594 39,350 37,002 28,784 47.19%
-
NP to SH 293,054 185,402 28,466 67,594 39,350 37,002 28,784 47.19%
-
Tax Rate 25.61% -0.04% 35.96% -0.11% -0.17% 0.83% -0.26% -
Total Cost 871,382 505,100 405,114 349,434 293,544 252,682 189,704 28.91%
-
Net Worth 608,793 463,715 510,284 484,051 430,517 387,812 351,252 9.59%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 55,784 - - - 14,806 - - -
Div Payout % 19.04% - - - 37.63% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 608,793 463,715 510,284 484,051 430,517 387,812 351,252 9.59%
NOSH 743,791 700,158 701,133 349,142 338,058 337,609 337,840 14.05%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 25.17% 26.85% 6.57% 16.21% 11.82% 12.77% 13.17% -
ROE 48.14% 39.98% 5.58% 13.96% 9.14% 9.54% 8.19% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 156.55 98.62 61.84 119.44 98.47 85.80 64.67 15.86%
EPS 39.40 26.48 4.06 19.36 11.64 10.96 8.52 29.06%
DPS 7.50 0.00 0.00 0.00 4.38 0.00 0.00 -
NAPS 0.8185 0.6623 0.7278 1.3864 1.2735 1.1487 1.0397 -3.90%
Adjusted Per Share Value based on latest NOSH - 348,648
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 14.12 8.37 5.26 5.06 4.04 3.51 2.65 32.14%
EPS 3.55 2.25 0.35 0.82 0.48 0.45 0.35 47.10%
DPS 0.68 0.00 0.00 0.00 0.18 0.00 0.00 -
NAPS 0.0738 0.0562 0.0619 0.0587 0.0522 0.047 0.0426 9.58%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.38 1.21 0.93 1.67 1.29 0.73 0.62 -
P/RPS 0.88 1.23 1.50 1.40 1.31 0.85 0.96 -1.43%
P/EPS 3.50 4.57 22.91 8.63 11.08 6.66 7.28 -11.48%
EY 28.55 21.88 4.37 11.59 9.02 15.01 13.74 12.95%
DY 5.43 0.00 0.00 0.00 3.40 0.00 0.00 -
P/NAPS 1.69 1.83 1.28 1.20 1.01 0.64 0.60 18.82%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 03/08/11 26/08/10 11/08/09 05/08/08 16/08/07 27/07/06 01/08/05 -
Price 1.68 1.40 1.03 1.49 1.11 0.68 0.62 -
P/RPS 1.07 1.42 1.67 1.25 1.13 0.79 0.96 1.82%
P/EPS 4.26 5.29 25.37 7.70 9.54 6.20 7.28 -8.54%
EY 23.45 18.91 3.94 12.99 10.49 16.12 13.74 9.31%
DY 4.46 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 2.05 2.11 1.42 1.07 0.87 0.59 0.60 22.71%

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