[MBSB] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -215.4%
YoY- -132.36%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 347,142 208,915 158,797 114,108 102,922 63,951 63,919 32.56%
PBT 101,198 72,435 -8,104 7,645 18,247 1,254 5,874 60.67%
Tax -17,371 -59,621 -1,607 -16,792 10,019 9,909 13,265 -
NP 83,827 12,814 -9,711 -9,147 28,266 11,163 19,139 27.89%
-
NP to SH 83,827 12,814 -9,711 -9,147 28,266 11,163 19,139 27.89%
-
Tax Rate 17.17% 82.31% - 219.65% -54.91% -790.19% -225.83% -
Total Cost 263,315 196,101 168,508 123,255 74,656 52,788 44,780 34.33%
-
Net Worth 933,441 381,058 551,361 355,176 457,327 410,798 375,665 16.37%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - 27,945 145 137 - 6,079 -
Div Payout % - - 0.00% 0.00% 0.49% - 31.77% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 933,441 381,058 551,361 355,176 457,327 410,798 375,665 16.37%
NOSH 1,003,916 700,218 698,633 486,542 344,736 338,272 337,768 19.89%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 24.15% 6.13% -6.12% -8.02% 27.46% 17.46% 29.94% -
ROE 8.98% 3.36% -1.76% -2.58% 6.18% 2.72% 5.09% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 34.58 29.84 22.73 23.45 29.86 18.91 18.92 10.56%
EPS 8.35 1.83 -1.39 -1.88 8.20 3.30 5.66 6.69%
DPS 0.00 0.00 4.00 0.03 0.04 0.00 1.80 -
NAPS 0.9298 0.5442 0.7892 0.73 1.3266 1.2144 1.1122 -2.93%
Adjusted Per Share Value based on latest NOSH - 486,542
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 4.22 2.54 1.93 1.39 1.25 0.78 0.78 32.47%
EPS 1.02 0.16 -0.12 -0.11 0.34 0.14 0.23 28.16%
DPS 0.00 0.00 0.34 0.00 0.00 0.00 0.07 -
NAPS 0.1135 0.0463 0.0671 0.0432 0.0556 0.05 0.0457 16.36%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.88 1.49 1.01 0.81 1.28 1.19 0.64 -
P/RPS 5.44 4.99 4.44 3.45 4.29 6.29 3.38 8.25%
P/EPS 22.51 81.42 -72.66 -43.09 15.61 36.06 11.29 12.18%
EY 4.44 1.23 -1.38 -2.32 6.41 2.77 8.85 -10.85%
DY 0.00 0.00 3.96 0.04 0.03 0.00 2.81 -
P/NAPS 2.02 2.74 1.28 1.11 0.96 0.98 0.58 23.10%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 02/02/12 14/02/11 22/02/10 23/02/09 28/02/08 28/02/07 28/02/06 -
Price 2.23 1.48 1.02 0.77 1.08 1.08 0.64 -
P/RPS 6.45 4.96 4.49 3.28 3.62 5.71 3.38 11.36%
P/EPS 26.71 80.87 -73.38 -40.96 13.17 32.73 11.29 15.42%
EY 3.74 1.24 -1.36 -2.44 7.59 3.06 8.85 -13.36%
DY 0.00 0.00 3.92 0.04 0.04 0.00 2.81 -
P/NAPS 2.40 2.72 1.29 1.05 0.81 0.89 0.58 26.69%

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