[MBSB] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
05-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -27.63%
YoY- -4.22%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 287,719 176,129 112,619 102,209 86,557 80,159 65,348 28.00%
PBT 105,933 49,489 12,435 14,171 14,800 15,202 11,033 45.76%
Tax -27,686 18 -4,005 19 15 -172 19 -
NP 78,247 49,507 8,430 14,190 14,815 15,030 11,052 38.54%
-
NP to SH 78,247 49,507 8,430 14,190 14,815 15,030 11,052 38.54%
-
Tax Rate 26.14% -0.04% 32.21% -0.13% -0.10% 1.13% -0.17% -
Total Cost 209,472 126,622 104,189 88,019 71,742 65,129 54,296 25.22%
-
Net Worth 608,794 463,759 511,279 483,366 430,751 387,976 351,399 9.58%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 27,892 - - - 7,407 - - -
Div Payout % 35.65% - - - 50.00% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 608,794 463,759 511,279 483,366 430,751 387,976 351,399 9.58%
NOSH 743,792 700,226 702,499 348,648 338,242 337,752 337,981 14.04%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 27.20% 28.11% 7.49% 13.88% 17.12% 18.75% 16.91% -
ROE 12.85% 10.68% 1.65% 2.94% 3.44% 3.87% 3.15% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 38.68 25.15 16.03 29.32 25.59 23.73 19.33 12.24%
EPS 10.52 7.07 1.20 4.07 4.38 4.45 3.27 21.48%
DPS 3.75 0.00 0.00 0.00 2.19 0.00 0.00 -
NAPS 0.8185 0.6623 0.7278 1.3864 1.2735 1.1487 1.0397 -3.90%
Adjusted Per Share Value based on latest NOSH - 348,648
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 3.50 2.14 1.37 1.24 1.05 0.97 0.79 28.14%
EPS 0.95 0.60 0.10 0.17 0.18 0.18 0.13 39.28%
DPS 0.34 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 0.074 0.0564 0.0622 0.0588 0.0524 0.0472 0.0427 9.59%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.38 1.21 0.93 1.67 1.29 0.73 0.62 -
P/RPS 3.57 4.81 5.80 5.70 5.04 3.08 3.21 1.78%
P/EPS 13.12 17.11 77.50 41.03 29.45 16.40 18.96 -5.94%
EY 7.62 5.84 1.29 2.44 3.40 6.10 5.27 6.33%
DY 2.72 0.00 0.00 0.00 1.70 0.00 0.00 -
P/NAPS 1.69 1.83 1.28 1.20 1.01 0.64 0.60 18.82%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 03/08/11 26/08/10 11/08/09 05/08/08 16/08/07 27/07/06 01/08/05 -
Price 1.68 1.40 1.03 1.49 1.11 0.68 0.62 -
P/RPS 4.34 5.57 6.42 5.08 4.34 2.87 3.21 5.15%
P/EPS 15.97 19.80 85.83 36.61 25.34 15.28 18.96 -2.81%
EY 6.26 5.05 1.17 2.73 3.95 6.54 5.27 2.90%
DY 2.23 0.00 0.00 0.00 1.97 0.00 0.00 -
P/NAPS 2.05 2.11 1.42 1.07 0.87 0.59 0.60 22.71%

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