[MBSB] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 54.95%
YoY- 82.93%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 314,664 265,050 214,875 198,181 186,331 352,325 253,297 3.68%
PBT 31,396 29,766 22,747 -17,214 -107,849 -524,650 -72,883 -
Tax 9,960 13,129 10,075 -1,085 623 -3,529 72,883 -28.21%
NP 41,356 42,895 32,822 -18,299 -107,226 -528,179 0 -
-
NP to SH 41,356 42,895 32,822 -18,299 -107,226 -528,179 -71,574 -
-
Tax Rate -31.72% -44.11% -44.29% - - - - -
Total Cost 273,308 222,155 182,053 216,480 293,557 880,504 253,297 1.27%
-
Net Worth 430,751 387,976 351,399 314,366 32,814 141,918 649,603 -6.61%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 7,407 6,079 - - - - - -
Div Payout % 17.91% 14.17% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 430,751 387,976 351,399 314,366 32,814 141,918 649,603 -6.61%
NOSH 338,242 337,752 337,981 337,085 337,942 337,981 336,861 0.06%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 13.14% 16.18% 15.27% -9.23% -57.55% -149.91% 0.00% -
ROE 9.60% 11.06% 9.34% -5.82% -326.77% -372.17% -11.02% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 93.03 78.47 63.58 58.79 55.14 104.24 75.19 3.61%
EPS 12.23 12.70 9.71 -5.43 -31.73 -156.27 -21.25 -
DPS 2.19 1.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2735 1.1487 1.0397 0.9326 0.0971 0.4199 1.9284 -6.67%
Adjusted Per Share Value based on latest NOSH - 337,085
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 3.83 3.22 2.61 2.41 2.27 4.28 3.08 3.69%
EPS 0.50 0.52 0.40 -0.22 -1.30 -6.42 -0.87 -
DPS 0.09 0.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0524 0.0472 0.0427 0.0382 0.004 0.0173 0.079 -6.61%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.29 0.73 0.62 0.73 0.38 0.41 0.68 -
P/RPS 1.39 0.93 0.98 1.24 0.69 0.39 0.90 7.50%
P/EPS 10.55 5.75 6.38 -13.45 -1.20 -0.26 -3.20 -
EY 9.48 17.40 15.66 -7.44 -83.50 -381.16 -31.25 -
DY 1.70 2.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.64 0.60 0.78 3.91 0.98 0.35 19.30%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 16/08/07 27/07/06 01/08/05 28/07/04 26/08/03 28/08/02 28/08/01 -
Price 1.11 0.68 0.62 0.70 0.68 0.30 0.75 -
P/RPS 1.19 0.87 0.98 1.19 1.23 0.29 1.00 2.94%
P/EPS 9.08 5.35 6.38 -12.89 -2.14 -0.19 -3.53 -
EY 11.02 18.68 15.66 -7.76 -46.66 -520.92 -28.33 -
DY 1.97 2.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.59 0.60 0.75 7.00 0.71 0.39 14.30%

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