[MBSB] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 23.45%
YoY- 66.54%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 922,296 561,023 379,162 302,048 252,664 229,108 165,533 33.12%
PBT 327,064 134,963 88,419 46,399 25,130 29,155 19,592 59.83%
Tax -85,459 -1,750 -21,505 -4,676 -77 -136 55 -
NP 241,605 133,213 66,914 41,723 25,053 29,019 19,647 51.89%
-
NP to SH 241,605 133,213 66,914 41,723 25,053 29,019 19,647 51.89%
-
Tax Rate 26.13% 1.30% 24.32% 10.08% 0.31% 0.47% -0.28% -
Total Cost 680,691 427,810 312,248 260,325 227,611 200,089 145,886 29.25%
-
Net Worth 752,164 506,321 562,119 295,561 451,528 398,563 356,245 13.25%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 43,689 - - - 7,404 - - -
Div Payout % 18.08% - - - 29.55% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 752,164 506,321 562,119 295,561 451,528 398,563 356,245 13.25%
NOSH 873,797 700,015 699,937 397,740 338,097 337,823 337,577 17.16%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 26.20% 23.74% 17.65% 13.81% 9.92% 12.67% 11.87% -
ROE 32.12% 26.31% 11.90% 14.12% 5.55% 7.28% 5.52% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 105.55 80.14 54.17 75.94 74.73 67.82 49.04 13.62%
EPS 27.65 19.03 9.56 10.49 7.41 8.59 5.82 29.64%
DPS 5.00 0.00 0.00 0.00 2.19 0.00 0.00 -
NAPS 0.8608 0.7233 0.8031 0.7431 1.3355 1.1798 1.0553 -3.33%
Adjusted Per Share Value based on latest NOSH - 398,291
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 11.18 6.80 4.60 3.66 3.06 2.78 2.01 33.09%
EPS 2.93 1.61 0.81 0.51 0.30 0.35 0.24 51.71%
DPS 0.53 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 0.0912 0.0614 0.0681 0.0358 0.0547 0.0483 0.0432 13.25%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.30 1.55 0.94 1.16 1.62 0.77 0.70 -
P/RPS 1.23 1.93 1.74 1.53 2.17 1.14 1.43 -2.47%
P/EPS 4.70 8.15 9.83 11.06 21.86 8.96 12.03 -14.49%
EY 21.27 12.28 10.17 9.04 4.57 11.16 8.31 16.94%
DY 3.85 0.00 0.00 0.00 1.35 0.00 0.00 -
P/NAPS 1.51 2.14 1.17 1.56 1.21 0.65 0.66 14.78%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 31/10/11 21/10/10 05/11/09 11/11/08 30/10/07 28/11/06 10/11/05 -
Price 1.77 1.60 0.90 0.90 1.55 1.23 0.64 -
P/RPS 1.68 2.00 1.66 1.19 2.07 1.81 1.31 4.23%
P/EPS 6.40 8.41 9.41 8.58 20.92 14.32 11.00 -8.62%
EY 15.62 11.89 10.62 11.66 4.78 6.98 9.09 9.43%
DY 2.82 0.00 0.00 0.00 1.41 0.00 0.00 -
P/NAPS 2.06 2.21 1.12 1.21 1.16 1.04 0.61 22.47%

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