[MBSB] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 10.22%
YoY- 30.69%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 424,432 397,653 314,664 265,050 214,875 198,181 186,331 14.69%
PBT 42,508 57,495 31,396 29,766 22,747 -17,214 -107,849 -
Tax -29,496 9,946 9,960 13,129 10,075 -1,085 623 -
NP 13,012 67,441 41,356 42,895 32,822 -18,299 -107,226 -
-
NP to SH 13,012 67,441 41,356 42,895 32,822 -18,299 -107,226 -
-
Tax Rate 69.39% -17.30% -31.72% -44.11% -44.29% - - -
Total Cost 411,420 330,212 273,308 222,155 182,053 216,480 293,557 5.78%
-
Net Worth 511,279 483,366 430,751 387,976 351,399 314,366 32,814 57.97%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 145 137 7,407 6,079 - - - -
Div Payout % 1.12% 0.20% 17.91% 14.17% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 511,279 483,366 430,751 387,976 351,399 314,366 32,814 57.97%
NOSH 702,499 348,648 338,242 337,752 337,981 337,085 337,942 12.95%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 3.07% 16.96% 13.14% 16.18% 15.27% -9.23% -57.55% -
ROE 2.54% 13.95% 9.60% 11.06% 9.34% -5.82% -326.77% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 60.42 114.06 93.03 78.47 63.58 58.79 55.14 1.53%
EPS 1.85 19.34 12.23 12.70 9.71 -5.43 -31.73 -
DPS 0.02 0.04 2.19 1.80 0.00 0.00 0.00 -
NAPS 0.7278 1.3864 1.2735 1.1487 1.0397 0.9326 0.0971 39.85%
Adjusted Per Share Value based on latest NOSH - 337,752
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 5.16 4.84 3.83 3.22 2.61 2.41 2.27 14.65%
EPS 0.16 0.82 0.50 0.52 0.40 -0.22 -1.30 -
DPS 0.00 0.00 0.09 0.07 0.00 0.00 0.00 -
NAPS 0.0622 0.0588 0.0524 0.0472 0.0427 0.0382 0.004 57.92%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.93 1.67 1.29 0.73 0.62 0.73 0.38 -
P/RPS 1.54 1.46 1.39 0.93 0.98 1.24 0.69 14.30%
P/EPS 50.21 8.63 10.55 5.75 6.38 -13.45 -1.20 -
EY 1.99 11.58 9.48 17.40 15.66 -7.44 -83.50 -
DY 0.02 0.02 1.70 2.47 0.00 0.00 0.00 -
P/NAPS 1.28 1.20 1.01 0.64 0.60 0.78 3.91 -16.96%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 11/08/09 05/08/08 16/08/07 27/07/06 01/08/05 28/07/04 26/08/03 -
Price 1.03 1.49 1.11 0.68 0.62 0.70 0.68 -
P/RPS 1.70 1.31 1.19 0.87 0.98 1.19 1.23 5.53%
P/EPS 55.61 7.70 9.08 5.35 6.38 -12.89 -2.14 -
EY 1.80 12.98 11.02 18.68 15.66 -7.76 -46.66 -
DY 0.02 0.03 1.97 2.65 0.00 0.00 0.00 -
P/NAPS 1.42 1.07 0.87 0.59 0.60 0.75 7.00 -23.32%

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