[MBSB] QoQ Annualized Quarter 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- -17.7%
YoY- 66.54%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 433,580 416,684 416,155 402,730 417,028 425,220 355,586 14.14%
PBT 44,448 39,156 54,043 61,865 67,520 78,356 43,377 1.64%
Tax -15,982 -15,944 -21,468 -6,234 74 72 9,942 -
NP 28,466 23,212 32,575 55,630 67,594 78,428 53,319 -34.21%
-
NP to SH 28,466 23,212 32,575 55,630 67,594 78,428 53,319 -34.21%
-
Tax Rate 35.96% 40.72% 39.72% 10.08% -0.11% -0.09% -22.92% -
Total Cost 405,114 393,472 383,580 347,100 349,434 346,792 302,267 21.58%
-
Net Worth 510,284 516,187 354,392 295,561 484,051 476,460 457,647 7.53%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 145 - - 55,133 137 -
Div Payout % - - 0.45% - - 70.30% 0.26% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 510,284 516,187 354,392 295,561 484,051 476,460 457,647 7.53%
NOSH 701,133 699,156 485,469 397,740 349,142 344,586 344,899 60.54%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.57% 5.57% 7.83% 13.81% 16.21% 18.44% 14.99% -
ROE 5.58% 4.50% 9.19% 18.82% 13.96% 16.46% 11.65% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 61.84 59.60 85.72 101.25 119.44 123.40 103.10 -28.89%
EPS 4.06 3.32 6.71 13.99 19.36 22.76 15.46 -59.02%
DPS 0.00 0.00 0.03 0.00 0.00 16.00 0.04 -
NAPS 0.7278 0.7383 0.73 0.7431 1.3864 1.3827 1.3269 -33.01%
Adjusted Per Share Value based on latest NOSH - 398,291
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 5.26 5.05 5.04 4.88 5.06 5.15 4.31 14.21%
EPS 0.35 0.28 0.39 0.67 0.82 0.95 0.65 -33.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.67 0.00 -
NAPS 0.0619 0.0626 0.043 0.0358 0.0587 0.0578 0.0555 7.55%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.93 0.70 0.81 1.16 1.67 0.98 1.28 -
P/RPS 1.50 1.17 0.94 1.15 1.40 0.79 1.24 13.54%
P/EPS 22.91 21.08 12.07 8.29 8.63 4.31 8.28 97.21%
EY 4.37 4.74 8.28 12.06 11.59 23.22 12.08 -49.26%
DY 0.00 0.00 0.04 0.00 0.00 16.33 0.03 -
P/NAPS 1.28 0.95 1.11 1.56 1.20 0.71 0.96 21.16%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 11/08/09 14/05/09 23/02/09 11/11/08 05/08/08 23/05/08 28/02/08 -
Price 1.03 0.93 0.77 0.90 1.49 1.34 1.08 -
P/RPS 1.67 1.56 0.90 0.89 1.25 1.09 1.05 36.29%
P/EPS 25.37 28.01 11.48 6.43 7.70 5.89 6.99 136.35%
EY 3.94 3.57 8.71 15.54 12.99 16.99 14.31 -57.71%
DY 0.00 0.00 0.04 0.00 0.00 11.94 0.04 -
P/NAPS 1.42 1.26 1.05 1.21 1.07 0.97 0.81 45.44%

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