[MBSB] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
21-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 43.7%
YoY- 99.08%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,815,349 1,344,035 922,296 561,023 379,162 302,048 252,664 38.86%
PBT 680,934 410,480 327,064 134,963 88,419 46,399 25,130 73.22%
Tax -216,914 -147,435 -85,459 -1,750 -21,505 -4,676 -77 275.35%
NP 464,020 263,045 241,605 133,213 66,914 41,723 25,053 62.58%
-
NP to SH 464,020 263,045 241,605 133,213 66,914 41,723 25,053 62.58%
-
Tax Rate 31.86% 35.92% 26.13% 1.30% 24.32% 10.08% 0.31% -
Total Cost 1,351,329 1,080,990 680,691 427,810 312,248 260,325 227,611 34.52%
-
Net Worth 1,916,883 1,335,160 752,164 506,321 562,119 295,561 451,528 27.22%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 78,355 72,932 43,689 - - - 7,404 48.11%
Div Payout % 16.89% 27.73% 18.08% - - - 29.55% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,916,883 1,335,160 752,164 506,321 562,119 295,561 451,528 27.22%
NOSH 1,567,105 1,215,549 873,797 700,015 699,937 397,740 338,097 29.09%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 25.56% 19.57% 26.20% 23.74% 17.65% 13.81% 9.92% -
ROE 24.21% 19.70% 32.12% 26.31% 11.90% 14.12% 5.55% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 115.84 110.57 105.55 80.14 54.17 75.94 74.73 7.57%
EPS 29.61 21.64 27.65 19.03 9.56 10.49 7.41 25.94%
DPS 5.00 6.00 5.00 0.00 0.00 0.00 2.19 14.73%
NAPS 1.2232 1.0984 0.8608 0.7233 0.8031 0.7431 1.3355 -1.45%
Adjusted Per Share Value based on latest NOSH - 699,689
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 22.01 16.29 11.18 6.80 4.60 3.66 3.06 38.89%
EPS 5.63 3.19 2.93 1.61 0.81 0.51 0.30 62.94%
DPS 0.95 0.88 0.53 0.00 0.00 0.00 0.09 48.05%
NAPS 0.2324 0.1619 0.0912 0.0614 0.0681 0.0358 0.0547 27.23%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.75 2.41 1.30 1.55 0.94 1.16 1.62 -
P/RPS 2.37 2.18 1.23 1.93 1.74 1.53 2.17 1.47%
P/EPS 9.29 11.14 4.70 8.15 9.83 11.06 21.86 -13.28%
EY 10.77 8.98 21.27 12.28 10.17 9.04 4.57 15.34%
DY 1.82 2.49 3.85 0.00 0.00 0.00 1.35 5.10%
P/NAPS 2.25 2.19 1.51 2.14 1.17 1.56 1.21 10.88%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/10/13 05/11/12 31/10/11 21/10/10 05/11/09 11/11/08 30/10/07 -
Price 2.82 2.28 1.77 1.60 0.90 0.90 1.55 -
P/RPS 2.43 2.06 1.68 2.00 1.66 1.19 2.07 2.70%
P/EPS 9.52 10.54 6.40 8.41 9.41 8.58 20.92 -12.28%
EY 10.50 9.49 15.62 11.89 10.62 11.66 4.78 14.00%
DY 1.77 2.63 2.82 0.00 0.00 0.00 1.41 3.85%
P/NAPS 2.31 2.08 2.06 2.21 1.12 1.21 1.16 12.15%

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