[MBSB] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 14.61%
YoY- 487.27%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 614,298 444,476 287,719 176,129 112,619 102,209 86,557 38.58%
PBT 247,589 122,629 105,933 49,489 12,435 14,171 14,800 59.85%
Tax -82,484 -28,976 -27,686 18 -4,005 19 15 -
NP 165,105 93,653 78,247 49,507 8,430 14,190 14,815 49.39%
-
NP to SH 165,105 93,653 78,247 49,507 8,430 14,190 14,815 49.39%
-
Tax Rate 33.31% 23.63% 26.14% -0.04% 32.21% -0.13% -0.10% -
Total Cost 449,193 350,823 209,472 126,622 104,189 88,019 71,742 35.72%
-
Net Worth 1,932,549 1,244,125 608,794 463,759 511,279 483,366 430,751 28.39%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 54,732 27,892 - - - 7,407 -
Div Payout % - 58.44% 35.65% - - - 50.00% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,932,549 1,244,125 608,794 463,759 511,279 483,366 430,751 28.39%
NOSH 1,688,701 1,216,272 743,792 700,226 702,499 348,648 338,242 30.70%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 26.88% 21.07% 27.20% 28.11% 7.49% 13.88% 17.12% -
ROE 8.54% 7.53% 12.85% 10.68% 1.65% 2.94% 3.44% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 36.38 36.54 38.68 25.15 16.03 29.32 25.59 6.03%
EPS 9.78 7.70 10.52 7.07 1.20 4.07 4.38 14.31%
DPS 0.00 4.50 3.75 0.00 0.00 0.00 2.19 -
NAPS 1.1444 1.0229 0.8185 0.6623 0.7278 1.3864 1.2735 -1.76%
Adjusted Per Share Value based on latest NOSH - 700,226
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 7.45 5.39 3.49 2.14 1.37 1.24 1.05 38.57%
EPS 2.00 1.14 0.95 0.60 0.10 0.17 0.18 49.32%
DPS 0.00 0.66 0.34 0.00 0.00 0.00 0.09 -
NAPS 0.2343 0.1508 0.0738 0.0562 0.062 0.0586 0.0522 28.40%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.07 2.28 1.38 1.21 0.93 1.67 1.29 -
P/RPS 8.44 6.24 3.57 4.81 5.80 5.70 5.04 8.96%
P/EPS 31.40 29.61 13.12 17.11 77.50 41.03 29.45 1.07%
EY 3.18 3.38 7.62 5.84 1.29 2.44 3.40 -1.10%
DY 0.00 1.97 2.72 0.00 0.00 0.00 1.70 -
P/NAPS 2.68 2.23 1.69 1.83 1.28 1.20 1.01 17.64%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/07/13 30/08/12 03/08/11 26/08/10 11/08/09 05/08/08 16/08/07 -
Price 3.10 2.30 1.68 1.40 1.03 1.49 1.11 -
P/RPS 8.52 6.29 4.34 5.57 6.42 5.08 4.34 11.88%
P/EPS 31.71 29.87 15.97 19.80 85.83 36.61 25.34 3.80%
EY 3.15 3.35 6.26 5.05 1.17 2.73 3.95 -3.69%
DY 0.00 1.96 2.23 0.00 0.00 0.00 1.97 -
P/NAPS 2.71 2.25 2.05 2.11 1.42 1.07 0.87 20.82%

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