[MBSB] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 27.33%
YoY- -13.67%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 561,023 379,162 302,048 252,664 229,108 165,533 140,108 26.00%
PBT 134,963 88,419 46,399 25,130 29,155 19,592 20,656 36.70%
Tax -1,750 -21,505 -4,676 -77 -136 55 -954 10.63%
NP 133,213 66,914 41,723 25,053 29,019 19,647 19,702 37.49%
-
NP to SH 133,213 66,914 41,723 25,053 29,019 19,647 19,702 37.49%
-
Tax Rate 1.30% 24.32% 10.08% 0.31% 0.47% -0.28% 4.62% -
Total Cost 427,810 312,248 260,325 227,611 200,089 145,886 120,406 23.51%
-
Net Worth 506,321 562,119 295,561 451,528 398,563 356,245 321,551 7.85%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 7,404 - - - -
Div Payout % - - - 29.55% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 506,321 562,119 295,561 451,528 398,563 356,245 321,551 7.85%
NOSH 700,015 699,937 397,740 338,097 337,823 337,577 337,941 12.89%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 23.74% 17.65% 13.81% 9.92% 12.67% 11.87% 14.06% -
ROE 26.31% 11.90% 14.12% 5.55% 7.28% 5.52% 6.13% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 80.14 54.17 75.94 74.73 67.82 49.04 41.46 11.60%
EPS 19.03 9.56 10.49 7.41 8.59 5.82 5.83 21.78%
DPS 0.00 0.00 0.00 2.19 0.00 0.00 0.00 -
NAPS 0.7233 0.8031 0.7431 1.3355 1.1798 1.0553 0.9515 -4.46%
Adjusted Per Share Value based on latest NOSH - 338,238
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 6.82 4.61 3.67 3.07 2.79 2.01 1.70 26.04%
EPS 1.62 0.81 0.51 0.30 0.35 0.24 0.24 37.45%
DPS 0.00 0.00 0.00 0.09 0.00 0.00 0.00 -
NAPS 0.0616 0.0684 0.0359 0.0549 0.0485 0.0433 0.0391 7.86%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.55 0.94 1.16 1.62 0.77 0.70 0.69 -
P/RPS 1.93 1.74 1.53 2.17 1.14 1.43 1.66 2.54%
P/EPS 8.15 9.83 11.06 21.86 8.96 12.03 11.84 -6.03%
EY 12.28 10.17 9.04 4.57 11.16 8.31 8.45 6.42%
DY 0.00 0.00 0.00 1.35 0.00 0.00 0.00 -
P/NAPS 2.14 1.17 1.56 1.21 0.65 0.66 0.73 19.62%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 21/10/10 05/11/09 11/11/08 30/10/07 28/11/06 10/11/05 22/10/04 -
Price 1.60 0.90 0.90 1.55 1.23 0.64 0.71 -
P/RPS 2.00 1.66 1.19 2.07 1.81 1.31 1.71 2.64%
P/EPS 8.41 9.41 8.58 20.92 14.32 11.00 12.18 -5.98%
EY 11.89 10.62 11.66 4.78 6.98 9.09 8.21 6.36%
DY 0.00 0.00 0.00 1.41 0.00 0.00 0.00 -
P/NAPS 2.21 1.12 1.21 1.16 1.04 0.61 0.75 19.72%

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