[MBSB] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
11-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 145.27%
YoY- -57.89%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 823,355 582,218 345,251 216,790 208,514 166,447 144,842 33.55%
PBT 233,099 196,959 92,666 22,224 33,760 19,642 18,655 52.27%
Tax -60,031 -50,432 35 -7,991 37 33 -154 170.03%
NP 173,068 146,527 92,701 14,233 33,797 19,675 18,501 45.10%
-
NP to SH 173,068 146,527 92,701 14,233 33,797 19,675 18,501 45.10%
-
Tax Rate 25.75% 25.61% -0.04% 35.96% -0.11% -0.17% 0.83% -
Total Cost 650,287 435,691 252,550 202,557 174,717 146,772 126,341 31.36%
-
Net Worth 1,243,197 608,793 463,715 510,284 484,051 430,517 387,812 21.40%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 54,691 27,892 - - - 7,403 - -
Div Payout % 31.60% 19.04% - - - 37.63% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,243,197 608,793 463,715 510,284 484,051 430,517 387,812 21.40%
NOSH 1,215,365 743,791 700,158 701,133 349,142 338,058 337,609 23.77%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 21.02% 25.17% 26.85% 6.57% 16.21% 11.82% 12.77% -
ROE 13.92% 24.07% 19.99% 2.79% 6.98% 4.57% 4.77% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 67.75 78.28 49.31 30.92 59.72 49.24 42.90 7.90%
EPS 14.24 19.70 13.24 2.03 9.68 5.82 5.48 17.23%
DPS 4.50 3.75 0.00 0.00 0.00 2.19 0.00 -
NAPS 1.0229 0.8185 0.6623 0.7278 1.3864 1.2735 1.1487 -1.91%
Adjusted Per Share Value based on latest NOSH - 702,499
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.98 7.06 4.19 2.63 2.53 2.02 1.76 33.50%
EPS 2.10 1.78 1.12 0.17 0.41 0.24 0.22 45.59%
DPS 0.66 0.34 0.00 0.00 0.00 0.09 0.00 -
NAPS 0.1507 0.0738 0.0562 0.0619 0.0587 0.0522 0.047 21.41%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.28 1.38 1.21 0.93 1.67 1.29 0.73 -
P/RPS 3.37 1.76 2.45 3.01 2.80 2.62 1.70 12.06%
P/EPS 16.01 7.01 9.14 45.81 17.25 22.16 13.32 3.11%
EY 6.25 14.28 10.94 2.18 5.80 4.51 7.51 -3.01%
DY 1.97 2.72 0.00 0.00 0.00 1.70 0.00 -
P/NAPS 2.23 1.69 1.83 1.28 1.20 1.01 0.64 23.10%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 03/08/11 26/08/10 11/08/09 05/08/08 16/08/07 27/07/06 -
Price 2.30 1.68 1.40 1.03 1.49 1.11 0.68 -
P/RPS 3.40 2.15 2.84 3.33 2.49 2.25 1.58 13.61%
P/EPS 16.15 8.53 10.57 50.74 15.39 19.07 12.41 4.48%
EY 6.19 11.73 9.46 1.97 6.50 5.24 8.06 -4.30%
DY 1.96 2.23 0.00 0.00 0.00 1.97 0.00 -
P/NAPS 2.25 2.05 2.11 1.42 1.07 0.87 0.59 24.96%

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