[MBSB] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 524.92%
YoY- 564.66%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 520,680 340,078 215,772 162,372 93,534 86,217 84,266 35.42%
PBT 177,381 130,105 42,297 66,195 12,639 5,488 10,500 60.11%
Tax -87,404 -35,027 -1,785 -13,514 -4,713 -110 18 -
NP 89,977 95,078 40,512 52,681 7,926 5,378 10,518 42.96%
-
NP to SH 89,977 95,078 40,512 52,681 7,926 5,378 10,518 42.96%
-
Tax Rate 49.27% 26.92% 4.22% 20.42% 37.29% 2.00% -0.17% -
Total Cost 430,703 245,000 175,260 109,691 85,608 80,839 73,748 34.15%
-
Net Worth 1,335,550 752,234 506,085 562,607 295,970 451,718 399,007 22.28%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 7,407 - -
Div Payout % - - - - - 137.74% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,335,550 752,234 506,085 562,607 295,970 451,718 399,007 22.28%
NOSH 1,215,905 873,878 699,689 700,545 398,291 338,238 338,199 23.74%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 17.28% 27.96% 18.78% 32.44% 8.47% 6.24% 12.48% -
ROE 6.74% 12.64% 8.00% 9.36% 2.68% 1.19% 2.64% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 42.82 38.92 30.84 23.18 23.48 25.49 24.92 9.43%
EPS 7.40 10.88 5.79 7.52 1.99 1.59 3.11 15.52%
DPS 0.00 0.00 0.00 0.00 0.00 2.19 0.00 -
NAPS 1.0984 0.8608 0.7233 0.8031 0.7431 1.3355 1.1798 -1.18%
Adjusted Per Share Value based on latest NOSH - 700,545
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.33 4.14 2.62 1.97 1.14 1.05 1.02 35.52%
EPS 1.09 1.16 0.49 0.64 0.10 0.07 0.13 42.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.09 0.00 -
NAPS 0.1624 0.0915 0.0616 0.0684 0.036 0.0549 0.0485 22.29%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.41 1.30 1.55 0.94 1.16 1.62 0.77 -
P/RPS 5.63 3.34 5.03 4.06 4.94 6.36 3.09 10.50%
P/EPS 32.57 11.95 26.77 12.50 58.29 101.89 24.76 4.67%
EY 3.07 8.37 3.74 8.00 1.72 0.98 4.04 -4.46%
DY 0.00 0.00 0.00 0.00 0.00 1.35 0.00 -
P/NAPS 2.19 1.51 2.14 1.17 1.56 1.21 0.65 22.41%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 05/11/12 31/10/11 21/10/10 05/11/09 11/11/08 30/10/07 28/11/06 -
Price 2.28 1.77 1.60 0.90 0.90 1.55 1.23 -
P/RPS 5.32 4.55 5.19 3.88 3.83 6.08 4.94 1.24%
P/EPS 30.81 16.27 27.63 11.97 45.23 97.48 39.55 -4.07%
EY 3.25 6.15 3.62 8.36 2.21 1.03 2.53 4.25%
DY 0.00 0.00 0.00 0.00 0.00 1.41 0.00 -
P/NAPS 2.08 2.06 2.21 1.12 1.21 1.16 1.04 12.23%

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