[MBSB] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
21-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -18.17%
YoY- -23.1%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 644,033 520,680 340,078 215,772 162,372 93,534 86,217 39.77%
PBT 196,235 177,381 130,105 42,297 66,195 12,639 5,488 81.40%
Tax -63,514 -87,404 -35,027 -1,785 -13,514 -4,713 -110 188.28%
NP 132,721 89,977 95,078 40,512 52,681 7,926 5,378 70.54%
-
NP to SH 132,721 89,977 95,078 40,512 52,681 7,926 5,378 70.54%
-
Tax Rate 32.37% 49.27% 26.92% 4.22% 20.42% 37.29% 2.00% -
Total Cost 511,312 430,703 245,000 175,260 109,691 85,608 80,839 35.95%
-
Net Worth 2,124,925 1,335,550 752,234 506,085 562,607 295,970 451,718 29.41%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 86,859 - - - - - 7,407 50.67%
Div Payout % 65.45% - - - - - 137.74% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 2,124,925 1,335,550 752,234 506,085 562,607 295,970 451,718 29.41%
NOSH 1,737,185 1,215,905 873,878 699,689 700,545 398,291 338,238 31.31%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 20.61% 17.28% 27.96% 18.78% 32.44% 8.47% 6.24% -
ROE 6.25% 6.74% 12.64% 8.00% 9.36% 2.68% 1.19% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 37.07 42.82 38.92 30.84 23.18 23.48 25.49 6.43%
EPS 7.64 7.40 10.88 5.79 7.52 1.99 1.59 29.87%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 2.19 14.73%
NAPS 1.2232 1.0984 0.8608 0.7233 0.8031 0.7431 1.3355 -1.45%
Adjusted Per Share Value based on latest NOSH - 699,689
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 7.83 6.33 4.14 2.62 1.97 1.14 1.05 39.73%
EPS 1.61 1.09 1.16 0.49 0.64 0.10 0.07 68.55%
DPS 1.06 0.00 0.00 0.00 0.00 0.00 0.09 50.78%
NAPS 0.2584 0.1624 0.0915 0.0616 0.0684 0.036 0.0549 29.42%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.75 2.41 1.30 1.55 0.94 1.16 1.62 -
P/RPS 7.42 5.63 3.34 5.03 4.06 4.94 6.36 2.60%
P/EPS 35.99 32.57 11.95 26.77 12.50 58.29 101.89 -15.91%
EY 2.78 3.07 8.37 3.74 8.00 1.72 0.98 18.95%
DY 1.82 0.00 0.00 0.00 0.00 0.00 1.35 5.10%
P/NAPS 2.25 2.19 1.51 2.14 1.17 1.56 1.21 10.88%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/10/13 05/11/12 31/10/11 21/10/10 05/11/09 11/11/08 30/10/07 -
Price 2.82 2.28 1.77 1.60 0.90 0.90 1.55 -
P/RPS 7.61 5.32 4.55 5.19 3.88 3.83 6.08 3.80%
P/EPS 36.91 30.81 16.27 27.63 11.97 45.23 97.48 -14.93%
EY 2.71 3.25 6.15 3.62 8.36 2.21 1.03 17.47%
DY 1.77 0.00 0.00 0.00 0.00 0.00 1.41 3.85%
P/NAPS 2.31 2.08 2.06 2.21 1.12 1.21 1.16 12.15%

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