[MBSB] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 3.78%
YoY- 93.25%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,131,211 719,820 493,270 404,970 316,615 293,027 218,197 31.54%
PBT 399,499 126,861 96,064 64,646 26,384 35,029 21,621 62.55%
Tax -145,080 -3,356 -38,297 5,343 9,832 13,129 10,074 -
NP 254,419 123,505 57,767 69,989 36,216 48,158 31,695 41.47%
-
NP to SH 254,419 123,505 57,767 69,989 36,216 48,158 31,695 41.47%
-
Tax Rate 36.32% 2.65% 39.87% -8.27% -37.27% -37.48% -46.59% -
Total Cost 876,792 596,315 435,503 334,981 280,399 244,869 186,502 29.41%
-
Net Worth 752,234 506,085 562,607 295,970 451,718 399,007 355,487 13.30%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 27,892 - 145 137 14,814 6,079 - -
Div Payout % 10.96% - 0.25% 0.20% 40.91% 12.62% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 752,234 506,085 562,607 295,970 451,718 399,007 355,487 13.30%
NOSH 873,878 699,689 700,545 398,291 338,238 338,199 336,858 17.21%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 22.49% 17.16% 11.71% 17.28% 11.44% 16.43% 14.53% -
ROE 33.82% 24.40% 10.27% 23.65% 8.02% 12.07% 8.92% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 129.45 102.88 70.41 101.68 93.61 86.64 64.77 12.22%
EPS 29.11 17.65 8.25 17.57 10.71 14.24 9.41 20.69%
DPS 3.19 0.00 0.02 0.03 4.38 1.80 0.00 -
NAPS 0.8608 0.7233 0.8031 0.7431 1.3355 1.1798 1.0553 -3.33%
Adjusted Per Share Value based on latest NOSH - 398,291
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 13.76 8.75 6.00 4.93 3.85 3.56 2.65 31.57%
EPS 3.09 1.50 0.70 0.85 0.44 0.59 0.39 41.17%
DPS 0.34 0.00 0.00 0.00 0.18 0.07 0.00 -
NAPS 0.0915 0.0616 0.0684 0.036 0.0549 0.0485 0.0432 13.31%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.30 1.55 0.94 1.16 1.62 0.77 0.70 -
P/RPS 1.00 1.51 1.33 1.14 1.73 0.89 1.08 -1.27%
P/EPS 4.47 8.78 11.40 6.60 15.13 5.41 7.44 -8.13%
EY 22.40 11.39 8.77 15.15 6.61 18.49 13.44 8.88%
DY 2.46 0.00 0.02 0.03 2.70 2.34 0.00 -
P/NAPS 1.51 2.14 1.17 1.56 1.21 0.65 0.66 14.78%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 31/10/11 21/10/10 05/11/09 11/11/08 30/10/07 28/11/06 10/11/05 -
Price 1.77 1.60 0.90 0.90 1.55 1.23 0.64 -
P/RPS 1.37 1.56 1.28 0.89 1.66 1.42 0.99 5.56%
P/EPS 6.08 9.06 10.91 5.12 14.48 8.64 6.80 -1.84%
EY 16.45 11.03 9.16 19.52 6.91 11.58 14.70 1.89%
DY 1.80 0.00 0.02 0.04 2.83 1.46 0.00 -
P/NAPS 2.06 2.21 1.12 1.21 1.16 1.04 0.61 22.47%

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