[MBSB] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
21-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -8.97%
YoY- 113.8%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 2,308,331 1,691,177 1,131,211 719,820 493,270 404,970 316,615 39.20%
PBT 926,681 511,678 399,499 126,861 96,064 64,646 26,384 80.86%
Tax -279,105 -164,806 -145,080 -3,356 -38,297 5,343 9,832 -
NP 647,576 346,872 254,419 123,505 57,767 69,989 36,216 61.63%
-
NP to SH 647,576 346,872 254,419 123,505 57,767 69,989 36,216 61.63%
-
Tax Rate 30.12% 32.21% 36.32% 2.65% 39.87% -8.27% -37.27% -
Total Cost 1,660,755 1,344,305 876,792 596,315 435,503 334,981 280,399 34.47%
-
Net Worth 2,124,925 1,335,550 752,234 506,085 562,607 295,970 451,718 29.41%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 414,944 54,732 27,892 - 145 137 14,814 74.18%
Div Payout % 64.08% 15.78% 10.96% - 0.25% 0.20% 40.91% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 2,124,925 1,335,550 752,234 506,085 562,607 295,970 451,718 29.41%
NOSH 1,737,185 1,215,905 873,878 699,689 700,545 398,291 338,238 31.31%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 28.05% 20.51% 22.49% 17.16% 11.71% 17.28% 11.44% -
ROE 30.48% 25.97% 33.82% 24.40% 10.27% 23.65% 8.02% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 132.88 139.09 129.45 102.88 70.41 101.68 93.61 6.00%
EPS 37.28 28.53 29.11 17.65 8.25 17.57 10.71 23.08%
DPS 23.89 4.50 3.19 0.00 0.02 0.03 4.38 32.64%
NAPS 1.2232 1.0984 0.8608 0.7233 0.8031 0.7431 1.3355 -1.45%
Adjusted Per Share Value based on latest NOSH - 699,689
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 28.07 20.57 13.76 8.75 6.00 4.93 3.85 39.20%
EPS 7.88 4.22 3.09 1.50 0.70 0.85 0.44 61.67%
DPS 5.05 0.67 0.34 0.00 0.00 0.00 0.18 74.22%
NAPS 0.2584 0.1624 0.0915 0.0616 0.0684 0.036 0.0549 29.42%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.75 2.41 1.30 1.55 0.94 1.16 1.62 -
P/RPS 2.07 1.73 1.00 1.51 1.33 1.14 1.73 3.03%
P/EPS 7.38 8.45 4.47 8.78 11.40 6.60 15.13 -11.26%
EY 13.56 11.84 22.40 11.39 8.77 15.15 6.61 12.70%
DY 8.69 1.87 2.46 0.00 0.02 0.03 2.70 21.48%
P/NAPS 2.25 2.19 1.51 2.14 1.17 1.56 1.21 10.88%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/10/13 05/11/12 31/10/11 21/10/10 05/11/09 11/11/08 30/10/07 -
Price 2.82 2.28 1.77 1.60 0.90 0.90 1.55 -
P/RPS 2.12 1.64 1.37 1.56 1.28 0.89 1.66 4.15%
P/EPS 7.56 7.99 6.08 9.06 10.91 5.12 14.48 -10.25%
EY 13.22 12.51 16.45 11.03 9.16 19.52 6.91 11.40%
DY 8.47 1.97 1.80 0.00 0.02 0.04 2.83 20.02%
P/NAPS 2.31 2.08 2.06 2.21 1.12 1.21 1.16 12.15%

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