[MBSB] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 4.57%
YoY- 47.7%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 505,549 402,730 336,885 305,477 220,710 186,810 151,133 22.27%
PBT 117,892 61,865 33,506 38,873 26,122 27,541 -60,892 -
Tax -28,673 -6,234 -102 -181 73 -1,272 97 -
NP 89,218 55,630 33,404 38,692 26,196 26,269 -60,794 -
-
NP to SH 89,218 55,630 33,404 38,692 26,196 26,269 -60,794 -
-
Tax Rate 24.32% 10.08% 0.30% 0.47% -0.28% 4.62% - -
Total Cost 416,330 347,100 303,481 266,785 194,514 160,541 211,927 11.90%
-
Net Worth 562,119 295,561 451,528 398,563 356,245 321,551 322,380 9.70%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 9,872 - - - - -
Div Payout % - - 29.55% - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 562,119 295,561 451,528 398,563 356,245 321,551 322,380 9.70%
NOSH 699,937 397,740 338,097 337,823 337,577 337,941 337,748 12.90%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 17.65% 13.81% 9.92% 12.67% 11.87% 14.06% -40.23% -
ROE 15.87% 18.82% 7.40% 9.71% 7.35% 8.17% -18.86% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 72.23 101.25 99.64 90.43 65.38 55.28 44.75 8.29%
EPS 12.75 13.99 9.88 11.45 7.76 7.77 -18.00 -
DPS 0.00 0.00 2.92 0.00 0.00 0.00 0.00 -
NAPS 0.8031 0.7431 1.3355 1.1798 1.0553 0.9515 0.9545 -2.83%
Adjusted Per Share Value based on latest NOSH - 338,199
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 6.15 4.90 4.10 3.72 2.68 2.27 1.84 22.25%
EPS 1.09 0.68 0.41 0.47 0.32 0.32 -0.74 -
DPS 0.00 0.00 0.12 0.00 0.00 0.00 0.00 -
NAPS 0.0684 0.0359 0.0549 0.0485 0.0433 0.0391 0.0392 9.71%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.94 1.16 1.62 0.77 0.70 0.69 0.79 -
P/RPS 1.30 1.15 1.63 0.85 1.07 1.25 1.77 -5.00%
P/EPS 7.37 8.29 16.40 6.72 9.02 8.88 -4.39 -
EY 13.56 12.06 6.10 14.87 11.09 11.27 -22.78 -
DY 0.00 0.00 1.80 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.56 1.21 0.65 0.66 0.73 0.83 5.88%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 05/11/09 11/11/08 30/10/07 28/11/06 10/11/05 22/10/04 21/11/03 -
Price 0.90 0.90 1.55 1.23 0.64 0.71 0.76 -
P/RPS 1.25 0.89 1.56 1.36 0.98 1.28 1.70 -4.99%
P/EPS 7.06 6.43 15.69 10.74 8.25 9.13 -4.22 -
EY 14.16 15.54 6.37 9.31 12.13 10.95 -23.68 -
DY 0.00 0.00 1.88 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.21 1.16 1.04 0.61 0.75 0.80 5.76%

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