[MBSB] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -82.19%
YoY- -70.4%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 378,879 294,499 169,122 104,171 106,305 79,890 64,683 34.22%
PBT 110,470 91,026 43,179 9,789 19,589 4,842 3,453 78.07%
Tax -31,055 -22,746 18 -3,986 18 18 18 -
NP 79,415 68,280 43,197 5,803 19,607 4,860 3,471 68.41%
-
NP to SH 79,415 68,280 43,197 5,803 19,607 4,860 3,471 68.41%
-
Tax Rate 28.11% 24.99% -0.04% 40.72% -0.09% -0.37% -0.52% -
Total Cost 299,464 226,219 125,925 98,368 86,698 75,030 61,212 30.26%
-
Net Worth 1,215,061 450,858 435,190 516,187 476,460 414,787 378,170 21.45%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - 13,783 - - -
Div Payout % - - - - 70.30% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,215,061 450,858 435,190 516,187 476,460 414,787 378,170 21.45%
NOSH 1,216,156 700,307 700,113 699,156 344,586 337,499 336,990 23.82%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 20.96% 23.19% 25.54% 5.57% 18.44% 6.08% 5.37% -
ROE 6.54% 15.14% 9.93% 1.12% 4.12% 1.17% 0.92% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 31.15 42.05 24.16 14.90 30.85 23.67 19.19 8.40%
EPS 6.53 9.75 6.17 0.83 5.69 1.44 1.03 36.00%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.9991 0.6438 0.6216 0.7383 1.3827 1.229 1.1222 -1.91%
Adjusted Per Share Value based on latest NOSH - 699,156
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 4.61 3.58 2.06 1.27 1.29 0.97 0.79 34.14%
EPS 0.97 0.83 0.53 0.07 0.24 0.06 0.04 70.04%
DPS 0.00 0.00 0.00 0.00 0.17 0.00 0.00 -
NAPS 0.1478 0.0548 0.0529 0.0628 0.0579 0.0504 0.046 21.45%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.18 2.26 1.05 0.70 0.98 1.05 0.68 -
P/RPS 7.00 5.37 4.35 4.70 3.18 4.44 3.54 12.02%
P/EPS 33.38 23.18 17.02 84.34 17.22 72.92 66.02 -10.73%
EY 3.00 4.31 5.88 1.19 5.81 1.37 1.51 12.11%
DY 0.00 0.00 0.00 0.00 4.08 0.00 0.00 -
P/NAPS 2.18 3.51 1.69 0.95 0.71 0.85 0.61 23.62%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 11/05/12 11/05/11 27/05/10 14/05/09 23/05/08 09/05/07 28/04/06 -
Price 2.26 1.44 1.03 0.93 1.34 1.01 0.68 -
P/RPS 7.25 3.42 4.26 6.24 4.34 4.27 3.54 12.67%
P/EPS 34.61 14.77 16.69 112.05 23.55 70.14 66.02 -10.19%
EY 2.89 6.77 5.99 0.89 4.25 1.43 1.51 11.41%
DY 0.00 0.00 0.00 0.00 2.99 0.00 0.00 -
P/NAPS 2.26 2.24 1.66 1.26 0.97 0.82 0.61 24.36%

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