[MBSB] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 36.89%
YoY- 46.2%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 293,059 229,452 192,772 183,550 216,315 367,245 239,945 3.38%
PBT 30,409 25,466 22,685 -66,677 -124,514 -488,622 -88,661 -
Tax 9,773 13,320 9,065 -75 438 12,426 88,661 -30.74%
NP 40,182 38,786 31,750 -66,752 -124,076 -476,196 0 -
-
NP to SH 40,182 38,786 31,750 -66,752 -124,076 -491,932 -87,423 -
-
Tax Rate -32.14% -52.31% -39.96% - - - - -
Total Cost 252,877 190,666 161,022 250,302 340,391 843,441 239,945 0.87%
-
Net Worth 410,798 375,665 341,360 301,861 69,718 193,896 685,787 -8.18%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 6,079 - - - - - -
Div Payout % - 15.68% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 410,798 375,665 341,360 301,861 69,718 193,896 685,787 -8.18%
NOSH 338,272 337,768 337,478 337,955 337,783 337,857 337,826 0.02%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 13.71% 16.90% 16.47% -36.37% -57.36% -129.67% 0.00% -
ROE 9.78% 10.32% 9.30% -22.11% -177.97% -253.71% -12.75% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 86.63 67.93 57.12 54.31 64.04 108.70 71.03 3.36%
EPS 11.88 11.48 9.41 -19.75 -36.73 -145.60 -25.88 -
DPS 0.00 1.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2144 1.1122 1.0115 0.8932 0.2064 0.5739 2.03 -8.20%
Adjusted Per Share Value based on latest NOSH - 337,955
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3.55 2.78 2.34 2.23 2.62 4.45 2.91 3.36%
EPS 0.49 0.47 0.38 -0.81 -1.50 -5.96 -1.06 -
DPS 0.00 0.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0498 0.0455 0.0414 0.0366 0.0085 0.0235 0.0831 -8.17%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.19 0.64 0.86 0.79 0.32 0.70 0.74 -
P/RPS 1.37 0.94 1.51 1.45 0.50 0.64 1.04 4.69%
P/EPS 10.02 5.57 9.14 -4.00 -0.87 -0.48 -2.86 -
EY 9.98 17.94 10.94 -25.00 -114.79 -208.01 -34.97 -
DY 0.00 2.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.58 0.85 0.88 1.55 1.22 0.36 18.15%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 26/02/04 07/03/03 28/02/02 28/02/01 -
Price 1.08 0.64 0.77 0.81 0.29 0.67 0.76 -
P/RPS 1.25 0.94 1.35 1.49 0.45 0.62 1.07 2.62%
P/EPS 9.09 5.57 8.18 -4.10 -0.79 -0.46 -2.94 -
EY 11.00 17.94 12.22 -24.38 -126.66 -217.32 -34.05 -
DY 0.00 2.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.58 0.76 0.91 1.41 1.17 0.37 15.74%

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