[MBSB] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 61.15%
YoY- 147.56%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 355,586 293,059 229,452 198,536 183,919 216,315 367,245 -0.53%
PBT 43,377 30,409 25,466 22,685 -66,677 -124,514 -488,622 -
Tax 9,942 9,773 13,320 9,065 -75 438 488,622 -47.73%
NP 53,319 40,182 38,786 31,750 -66,752 -124,076 0 -
-
NP to SH 53,319 40,182 38,786 31,750 -66,752 -124,076 -491,932 -
-
Tax Rate -22.92% -32.14% -52.31% -39.96% - - - -
Total Cost 302,267 252,877 190,666 166,786 250,671 340,391 367,245 -3.19%
-
Net Worth 457,647 410,403 356,654 341,650 301,735 67,936 193,900 15.37%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 137 - 6,083 - - - - -
Div Payout % 0.26% - 15.68% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 457,647 410,403 356,654 341,650 301,735 67,936 193,900 15.37%
NOSH 344,899 337,947 337,965 337,765 337,813 337,823 337,865 0.34%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 14.99% 13.71% 16.90% 15.99% -36.29% -57.36% 0.00% -
ROE 11.65% 9.79% 10.87% 9.29% -22.12% -182.64% -253.70% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 103.10 86.72 67.89 58.78 54.44 64.03 108.70 -0.87%
EPS 15.46 11.89 11.48 9.40 -19.76 -36.72 -145.60 -
DPS 0.04 0.00 1.80 0.00 0.00 0.00 0.00 -
NAPS 1.3269 1.2144 1.0553 1.0115 0.8932 0.2011 0.5739 14.98%
Adjusted Per Share Value based on latest NOSH - 337,478
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 4.32 3.56 2.79 2.41 2.24 2.63 4.47 -0.56%
EPS 0.65 0.49 0.47 0.39 -0.81 -1.51 -5.98 -
DPS 0.00 0.00 0.07 0.00 0.00 0.00 0.00 -
NAPS 0.0557 0.0499 0.0434 0.0416 0.0367 0.0083 0.0236 15.37%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.28 1.19 0.64 0.86 0.79 0.32 0.70 -
P/RPS 1.24 1.37 0.94 1.46 1.45 0.50 0.64 11.64%
P/EPS 8.28 10.01 5.58 9.15 -4.00 -0.87 -0.48 -
EY 12.08 9.99 17.93 10.93 -25.01 -114.78 -208.00 -
DY 0.03 0.00 2.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.98 0.61 0.85 0.88 1.59 1.22 -3.91%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 28/02/06 28/02/05 26/02/04 07/03/03 28/02/02 -
Price 1.08 1.08 0.64 0.77 0.81 0.29 0.67 -
P/RPS 1.05 1.25 0.94 1.31 1.49 0.45 0.62 9.17%
P/EPS 6.99 9.08 5.58 8.19 -4.10 -0.79 -0.46 -
EY 14.31 11.01 17.93 12.21 -24.40 -126.65 -217.31 -
DY 0.04 0.00 2.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.89 0.61 0.76 0.91 1.44 1.17 -5.94%

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