[MBSB] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -30.02%
YoY- 100.15%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 162,372 93,534 86,217 84,266 56,289 52,967 40,840 25.83%
PBT 66,195 12,639 5,488 10,500 5,237 6,363 -10,499 -
Tax -13,514 -4,713 -110 18 18 19 36 -
NP 52,681 7,926 5,378 10,518 5,255 6,382 -10,463 -
-
NP to SH 52,681 7,926 5,378 10,518 5,255 6,382 -10,463 -
-
Tax Rate 20.42% 37.29% 2.00% -0.17% -0.34% -0.30% - -
Total Cost 109,691 85,608 80,839 73,748 51,034 46,585 51,303 13.48%
-
Net Worth 562,607 295,970 451,718 399,007 355,487 321,294 322,159 9.72%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 7,407 - - - - -
Div Payout % - - 137.74% - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 562,607 295,970 451,718 399,007 355,487 321,294 322,159 9.72%
NOSH 700,545 398,291 338,238 338,199 336,858 337,671 337,516 12.92%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 32.44% 8.47% 6.24% 12.48% 9.34% 12.05% -25.62% -
ROE 9.36% 2.68% 1.19% 2.64% 1.48% 1.99% -3.25% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 23.18 23.48 25.49 24.92 16.71 15.69 12.10 11.43%
EPS 7.52 1.99 1.59 3.11 1.56 1.89 -3.10 -
DPS 0.00 0.00 2.19 0.00 0.00 0.00 0.00 -
NAPS 0.8031 0.7431 1.3355 1.1798 1.0553 0.9515 0.9545 -2.83%
Adjusted Per Share Value based on latest NOSH - 338,199
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 1.97 1.14 1.05 1.02 0.68 0.64 0.50 25.64%
EPS 0.64 0.10 0.07 0.13 0.06 0.08 -0.13 -
DPS 0.00 0.00 0.09 0.00 0.00 0.00 0.00 -
NAPS 0.0684 0.036 0.0549 0.0485 0.0432 0.0391 0.0392 9.71%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.94 1.16 1.62 0.77 0.70 0.69 0.79 -
P/RPS 4.06 4.94 6.36 3.09 4.19 4.40 6.53 -7.60%
P/EPS 12.50 58.29 101.89 24.76 44.87 36.51 -25.48 -
EY 8.00 1.72 0.98 4.04 2.23 2.74 -3.92 -
DY 0.00 0.00 1.35 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.56 1.21 0.65 0.66 0.73 0.83 5.88%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 05/11/09 11/11/08 30/10/07 28/11/06 10/11/05 22/10/04 21/11/03 -
Price 0.90 0.90 1.55 1.23 0.64 0.71 0.76 -
P/RPS 3.88 3.83 6.08 4.94 3.83 4.53 6.28 -7.70%
P/EPS 11.97 45.23 97.48 39.55 41.03 37.57 -24.52 -
EY 8.36 2.21 1.03 2.53 2.44 2.66 -4.08 -
DY 0.00 0.00 1.41 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.21 1.16 1.04 0.61 0.75 0.80 5.76%

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