[MBSB] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
22-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 8.19%
YoY- 161.0%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 86,217 84,266 56,289 52,967 40,840 70,870 106,100 -3.39%
PBT 5,488 10,500 5,237 6,363 -10,499 -12,122 -58,464 -
Tax -110 18 18 19 36 203 58,464 -
NP 5,378 10,518 5,255 6,382 -10,463 -11,919 0 -
-
NP to SH 5,378 10,518 5,255 6,382 -10,463 -11,919 -60,294 -
-
Tax Rate 2.00% -0.17% -0.34% -0.30% - - - -
Total Cost 80,839 73,748 51,034 46,585 51,303 82,789 106,100 -4.42%
-
Net Worth 451,718 399,007 355,487 321,294 322,159 130,055 609,661 -4.87%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 7,407 - - - - - - -
Div Payout % 137.74% - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 451,718 399,007 355,487 321,294 322,159 130,055 609,661 -4.87%
NOSH 338,238 338,199 336,858 337,671 337,516 338,158 337,781 0.02%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.24% 12.48% 9.34% 12.05% -25.62% -16.82% 0.00% -
ROE 1.19% 2.64% 1.48% 1.99% -3.25% -9.16% -9.89% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 25.49 24.92 16.71 15.69 12.10 20.96 31.41 -3.41%
EPS 1.59 3.11 1.56 1.89 -3.10 -3.53 -17.85 -
DPS 2.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3355 1.1798 1.0553 0.9515 0.9545 0.3846 1.8049 -4.89%
Adjusted Per Share Value based on latest NOSH - 337,671
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 1.05 1.02 0.68 0.64 0.50 0.86 1.29 -3.37%
EPS 0.07 0.13 0.06 0.08 -0.13 -0.14 -0.73 -
DPS 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0549 0.0485 0.0432 0.0391 0.0392 0.0158 0.0741 -4.87%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.62 0.77 0.70 0.69 0.79 0.25 0.65 -
P/RPS 6.36 3.09 4.19 4.40 6.53 1.19 2.07 20.56%
P/EPS 101.89 24.76 44.87 36.51 -25.48 -7.09 -3.64 -
EY 0.98 4.04 2.23 2.74 -3.92 -14.10 -27.46 -
DY 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.65 0.66 0.73 0.83 0.65 0.36 22.37%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/10/07 28/11/06 10/11/05 22/10/04 21/11/03 27/11/02 29/11/01 -
Price 1.55 1.23 0.64 0.71 0.76 0.43 0.69 -
P/RPS 6.08 4.94 3.83 4.53 6.28 2.05 2.20 18.45%
P/EPS 97.48 39.55 41.03 37.57 -24.52 -12.20 -3.87 -
EY 1.03 2.53 2.44 2.66 -4.08 -8.20 -25.87 -
DY 1.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.04 0.61 0.75 0.80 1.12 0.38 20.43%

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