[MBSB] YoY Annualized 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- 7.3%
YoY- 551.31%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 2,353,546 1,646,710 1,164,436 690,502 433,580 417,028 332,894 38.49%
PBT 969,398 466,198 393,918 185,332 44,448 67,520 39,284 70.54%
Tax -306,900 -120,062 -100,864 70 -15,982 74 66 -
NP 662,498 346,136 293,054 185,402 28,466 67,594 39,350 60.02%
-
NP to SH 662,498 346,136 293,054 185,402 28,466 67,594 39,350 60.02%
-
Tax Rate 31.66% 25.75% 25.61% -0.04% 35.96% -0.11% -0.17% -
Total Cost 1,691,048 1,300,574 871,382 505,100 405,114 349,434 293,544 33.85%
-
Net Worth 1,694,852 1,243,197 608,793 463,715 510,284 484,051 430,517 25.63%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 109,382 55,784 - - - 14,806 -
Div Payout % - 31.60% 19.04% - - - 37.63% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,694,852 1,243,197 608,793 463,715 510,284 484,051 430,517 25.63%
NOSH 1,480,996 1,215,365 743,791 700,158 701,133 349,142 338,058 27.88%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 28.15% 21.02% 25.17% 26.85% 6.57% 16.21% 11.82% -
ROE 39.09% 27.84% 48.14% 39.98% 5.58% 13.96% 9.14% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 158.92 135.49 156.55 98.62 61.84 119.44 98.47 8.29%
EPS 44.74 28.48 39.40 26.48 4.06 19.36 11.64 25.13%
DPS 0.00 9.00 7.50 0.00 0.00 0.00 4.38 -
NAPS 1.1444 1.0229 0.8185 0.6623 0.7278 1.3864 1.2735 -1.76%
Adjusted Per Share Value based on latest NOSH - 700,226
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 28.62 20.03 14.16 8.40 5.27 5.07 4.05 38.48%
EPS 8.06 4.21 3.56 2.25 0.35 0.82 0.48 59.95%
DPS 0.00 1.33 0.68 0.00 0.00 0.00 0.18 -
NAPS 0.2061 0.1512 0.074 0.0564 0.0621 0.0589 0.0524 25.61%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.07 2.28 1.38 1.21 0.93 1.67 1.29 -
P/RPS 1.93 1.68 0.88 1.23 1.50 1.40 1.31 6.66%
P/EPS 6.86 8.01 3.50 4.57 22.91 8.63 11.08 -7.67%
EY 14.57 12.49 28.55 21.88 4.37 11.59 9.02 8.31%
DY 0.00 3.95 5.43 0.00 0.00 0.00 3.40 -
P/NAPS 2.68 2.23 1.69 1.83 1.28 1.20 1.01 17.64%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/07/13 30/08/12 03/08/11 26/08/10 11/08/09 05/08/08 16/08/07 -
Price 3.10 2.30 1.68 1.40 1.03 1.49 1.11 -
P/RPS 1.95 1.70 1.07 1.42 1.67 1.25 1.13 9.51%
P/EPS 6.93 8.08 4.26 5.29 25.37 7.70 9.54 -5.18%
EY 14.43 12.38 23.45 18.91 3.94 12.99 10.49 5.45%
DY 0.00 3.91 4.46 0.00 0.00 0.00 3.95 -
P/NAPS 2.71 2.25 2.05 2.11 1.42 1.07 0.87 20.82%

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