[MBSB] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 112.82%
YoY- 32.69%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 769,940 537,959 416,155 355,586 293,059 229,452 198,536 25.33%
PBT 207,397 80,315 54,043 43,377 30,409 25,466 22,685 44.57%
Tax -61,372 -23,112 -21,468 9,942 9,773 13,320 9,065 -
NP 146,025 57,203 32,575 53,319 40,182 38,786 31,750 28.94%
-
NP to SH 146,025 57,203 32,575 53,319 40,182 38,786 31,750 28.94%
-
Tax Rate 29.59% 28.78% 39.72% -22.92% -32.14% -52.31% -39.96% -
Total Cost 623,915 480,756 383,580 302,267 252,877 190,666 166,786 24.58%
-
Net Worth 381,135 552,565 354,392 457,647 410,403 356,654 341,650 1.83%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 28,006 145 137 - 6,083 - -
Div Payout % - 48.96% 0.45% 0.26% - 15.68% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 381,135 552,565 354,392 457,647 410,403 356,654 341,650 1.83%
NOSH 700,359 700,159 485,469 344,899 337,947 337,965 337,765 12.91%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 18.97% 10.63% 7.83% 14.99% 13.71% 16.90% 15.99% -
ROE 38.31% 10.35% 9.19% 11.65% 9.79% 10.87% 9.29% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 109.93 76.83 85.72 103.10 86.72 67.89 58.78 10.99%
EPS 20.85 8.17 6.71 15.46 11.89 11.48 9.40 14.19%
DPS 0.00 4.00 0.03 0.04 0.00 1.80 0.00 -
NAPS 0.5442 0.7892 0.73 1.3269 1.2144 1.0553 1.0115 -9.81%
Adjusted Per Share Value based on latest NOSH - 344,736
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 9.33 6.52 5.04 4.31 3.55 2.78 2.41 25.29%
EPS 1.77 0.69 0.39 0.65 0.49 0.47 0.38 29.21%
DPS 0.00 0.34 0.00 0.00 0.00 0.07 0.00 -
NAPS 0.0462 0.067 0.043 0.0555 0.0498 0.0432 0.0414 1.84%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.49 1.01 0.81 1.28 1.19 0.64 0.86 -
P/RPS 1.36 1.31 0.94 1.24 1.37 0.94 1.46 -1.17%
P/EPS 7.15 12.36 12.07 8.28 10.01 5.58 9.15 -4.02%
EY 13.99 8.09 8.28 12.08 9.99 17.93 10.93 4.19%
DY 0.00 3.96 0.04 0.03 0.00 2.81 0.00 -
P/NAPS 2.74 1.28 1.11 0.96 0.98 0.61 0.85 21.52%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 14/02/11 22/02/10 23/02/09 28/02/08 28/02/07 28/02/06 28/02/05 -
Price 1.48 1.02 0.77 1.08 1.08 0.64 0.77 -
P/RPS 1.35 1.33 0.90 1.05 1.25 0.94 1.31 0.50%
P/EPS 7.10 12.48 11.48 6.99 9.08 5.58 8.19 -2.35%
EY 14.09 8.01 8.71 14.31 11.01 17.93 12.21 2.41%
DY 0.00 3.92 0.04 0.04 0.00 2.81 0.00 -
P/NAPS 2.72 1.29 1.05 0.81 0.89 0.61 0.76 23.66%

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