[MBSB] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 12.27%
YoY- 51.94%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 493,270 404,970 316,615 293,027 218,197 210,308 156,301 21.09%
PBT 96,064 64,646 26,384 35,029 21,621 -352 -106,226 -
Tax -38,297 5,343 9,832 13,129 10,074 -1,102 456 -
NP 57,767 69,989 36,216 48,158 31,695 -1,454 -105,770 -
-
NP to SH 57,767 69,989 36,216 48,158 31,695 -1,454 -105,770 -
-
Tax Rate 39.87% -8.27% -37.27% -37.48% -46.59% - - -
Total Cost 435,503 334,981 280,399 244,869 186,502 211,762 262,071 8.82%
-
Net Worth 562,607 295,970 451,718 399,007 355,487 321,294 322,159 9.72%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 145 137 14,814 6,079 - - - -
Div Payout % 0.25% 0.20% 40.91% 12.62% - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 562,607 295,970 451,718 399,007 355,487 321,294 322,159 9.72%
NOSH 700,545 398,291 338,238 338,199 336,858 337,671 337,516 12.92%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 11.71% 17.28% 11.44% 16.43% 14.53% -0.69% -67.67% -
ROE 10.27% 23.65% 8.02% 12.07% 8.92% -0.45% -32.83% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 70.41 101.68 93.61 86.64 64.77 62.28 46.31 7.22%
EPS 8.25 17.57 10.71 14.24 9.41 -0.43 -31.34 -
DPS 0.02 0.03 4.38 1.80 0.00 0.00 0.00 -
NAPS 0.8031 0.7431 1.3355 1.1798 1.0553 0.9515 0.9545 -2.83%
Adjusted Per Share Value based on latest NOSH - 338,199
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 6.00 4.93 3.85 3.56 2.65 2.56 1.90 21.10%
EPS 0.70 0.85 0.44 0.59 0.39 -0.02 -1.29 -
DPS 0.00 0.00 0.18 0.07 0.00 0.00 0.00 -
NAPS 0.0684 0.036 0.0549 0.0485 0.0432 0.0391 0.0392 9.71%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.94 1.16 1.62 0.77 0.70 0.69 0.79 -
P/RPS 1.33 1.14 1.73 0.89 1.08 1.11 1.71 -4.09%
P/EPS 11.40 6.60 15.13 5.41 7.44 -160.24 -2.52 -
EY 8.77 15.15 6.61 18.49 13.44 -0.62 -39.67 -
DY 0.02 0.03 2.70 2.34 0.00 0.00 0.00 -
P/NAPS 1.17 1.56 1.21 0.65 0.66 0.73 0.83 5.88%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 05/11/09 11/11/08 30/10/07 28/11/06 10/11/05 22/10/04 21/11/03 -
Price 0.90 0.90 1.55 1.23 0.64 0.71 0.76 -
P/RPS 1.28 0.89 1.66 1.42 0.99 1.14 1.64 -4.04%
P/EPS 10.91 5.12 14.48 8.64 6.80 -164.89 -2.43 -
EY 9.16 19.52 6.91 11.58 14.70 -0.61 -41.23 -
DY 0.02 0.04 2.83 1.46 0.00 0.00 0.00 -
P/NAPS 1.12 1.21 1.16 1.04 0.61 0.75 0.80 5.76%

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