[MBSB] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 304.84%
YoY- 6.35%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 345,251 216,790 208,514 166,447 144,842 109,244 87,141 25.77%
PBT 92,666 22,224 33,760 19,642 18,655 14,355 14,293 36.53%
Tax 35 -7,991 37 33 -154 37 -973 -
NP 92,701 14,233 33,797 19,675 18,501 14,392 13,320 38.15%
-
NP to SH 92,701 14,233 33,797 19,675 18,501 14,392 13,320 38.15%
-
Tax Rate -0.04% 35.96% -0.11% -0.17% 0.83% -0.26% 6.81% -
Total Cost 252,550 202,557 174,717 146,772 126,341 94,852 73,821 22.74%
-
Net Worth 463,715 510,284 484,051 430,517 387,812 351,252 315,285 6.63%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - 7,403 - - - -
Div Payout % - - - 37.63% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 463,715 510,284 484,051 430,517 387,812 351,252 315,285 6.63%
NOSH 700,158 701,133 349,142 338,058 337,609 337,840 338,071 12.89%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 26.85% 6.57% 16.21% 11.82% 12.77% 13.17% 15.29% -
ROE 19.99% 2.79% 6.98% 4.57% 4.77% 4.10% 4.22% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 49.31 30.92 59.72 49.24 42.90 32.34 25.78 11.40%
EPS 13.24 2.03 9.68 5.82 5.48 4.26 3.94 22.37%
DPS 0.00 0.00 0.00 2.19 0.00 0.00 0.00 -
NAPS 0.6623 0.7278 1.3864 1.2735 1.1487 1.0397 0.9326 -5.54%
Adjusted Per Share Value based on latest NOSH - 338,242
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 4.20 2.64 2.54 2.02 1.76 1.33 1.06 25.78%
EPS 1.13 0.17 0.41 0.24 0.23 0.18 0.16 38.49%
DPS 0.00 0.00 0.00 0.09 0.00 0.00 0.00 -
NAPS 0.0564 0.0621 0.0589 0.0524 0.0472 0.0427 0.0383 6.65%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.21 0.93 1.67 1.29 0.73 0.62 0.73 -
P/RPS 2.45 3.01 2.80 2.62 1.70 1.92 2.83 -2.37%
P/EPS 9.14 45.81 17.25 22.16 13.32 14.55 18.53 -11.10%
EY 10.94 2.18 5.80 4.51 7.51 6.87 5.40 12.48%
DY 0.00 0.00 0.00 1.70 0.00 0.00 0.00 -
P/NAPS 1.83 1.28 1.20 1.01 0.64 0.60 0.78 15.26%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 11/08/09 05/08/08 16/08/07 27/07/06 01/08/05 28/07/04 -
Price 1.40 1.03 1.49 1.11 0.68 0.62 0.70 -
P/RPS 2.84 3.33 2.49 2.25 1.58 1.92 2.72 0.72%
P/EPS 10.57 50.74 15.39 19.07 12.41 14.55 17.77 -8.29%
EY 9.46 1.97 6.50 5.24 8.06 6.87 5.63 9.03%
DY 0.00 0.00 0.00 1.97 0.00 0.00 0.00 -
P/NAPS 2.11 1.42 1.07 0.87 0.59 0.60 0.75 18.80%

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