[MBSB] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 204.84%
YoY- -1.43%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 176,129 112,619 102,209 86,557 80,159 65,348 39,468 28.29%
PBT 49,489 12,435 14,171 14,800 15,202 11,033 6,594 39.90%
Tax 18 -4,005 19 15 -172 19 -695 -
NP 49,507 8,430 14,190 14,815 15,030 11,052 5,899 42.53%
-
NP to SH 49,507 8,430 14,190 14,815 15,030 11,052 5,899 42.53%
-
Tax Rate -0.04% 32.21% -0.13% -0.10% 1.13% -0.17% 10.54% -
Total Cost 126,622 104,189 88,019 71,742 65,129 54,296 33,569 24.75%
-
Net Worth 463,759 511,279 483,366 430,751 387,976 351,399 314,366 6.69%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - 7,407 - - - -
Div Payout % - - - 50.00% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 463,759 511,279 483,366 430,751 387,976 351,399 314,366 6.69%
NOSH 700,226 702,499 348,648 338,242 337,752 337,981 337,085 12.95%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 28.11% 7.49% 13.88% 17.12% 18.75% 16.91% 14.95% -
ROE 10.68% 1.65% 2.94% 3.44% 3.87% 3.15% 1.88% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 25.15 16.03 29.32 25.59 23.73 19.33 11.71 13.58%
EPS 7.07 1.20 4.07 4.38 4.45 3.27 1.75 26.18%
DPS 0.00 0.00 0.00 2.19 0.00 0.00 0.00 -
NAPS 0.6623 0.7278 1.3864 1.2735 1.1487 1.0397 0.9326 -5.54%
Adjusted Per Share Value based on latest NOSH - 338,242
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 2.14 1.37 1.24 1.05 0.97 0.79 0.48 28.27%
EPS 0.60 0.10 0.17 0.18 0.18 0.13 0.07 43.03%
DPS 0.00 0.00 0.00 0.09 0.00 0.00 0.00 -
NAPS 0.0564 0.0622 0.0588 0.0524 0.0472 0.0427 0.0382 6.70%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.21 0.93 1.67 1.29 0.73 0.62 0.73 -
P/RPS 4.81 5.80 5.70 5.04 3.08 3.21 6.23 -4.21%
P/EPS 17.11 77.50 41.03 29.45 16.40 18.96 41.71 -13.79%
EY 5.84 1.29 2.44 3.40 6.10 5.27 2.40 15.96%
DY 0.00 0.00 0.00 1.70 0.00 0.00 0.00 -
P/NAPS 1.83 1.28 1.20 1.01 0.64 0.60 0.78 15.26%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 11/08/09 05/08/08 16/08/07 27/07/06 01/08/05 28/07/04 -
Price 1.40 1.03 1.49 1.11 0.68 0.62 0.70 -
P/RPS 5.57 6.42 5.08 4.34 2.87 3.21 5.98 -1.17%
P/EPS 19.80 85.83 36.61 25.34 15.28 18.96 40.00 -11.05%
EY 5.05 1.17 2.73 3.95 6.54 5.27 2.50 12.42%
DY 0.00 0.00 0.00 1.97 0.00 0.00 0.00 -
P/NAPS 2.11 1.42 1.07 0.87 0.59 0.60 0.75 18.80%

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