[MBSB] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -41.44%
YoY- -38.91%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 505,549 433,580 416,684 416,155 402,730 417,028 425,220 12.21%
PBT 117,892 44,448 39,156 54,043 61,865 67,520 78,356 31.27%
Tax -28,673 -15,982 -15,944 -21,468 -6,234 74 72 -
NP 89,218 28,466 23,212 32,575 55,630 67,594 78,428 8.96%
-
NP to SH 89,218 28,466 23,212 32,575 55,630 67,594 78,428 8.96%
-
Tax Rate 24.32% 35.96% 40.72% 39.72% 10.08% -0.11% -0.09% -
Total Cost 416,330 405,114 393,472 383,580 347,100 349,434 346,792 12.94%
-
Net Worth 562,119 510,284 516,187 354,392 295,561 484,051 476,460 11.64%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 145 - - 55,133 -
Div Payout % - - - 0.45% - - 70.30% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 562,119 510,284 516,187 354,392 295,561 484,051 476,460 11.64%
NOSH 699,937 701,133 699,156 485,469 397,740 349,142 344,586 60.31%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 17.65% 6.57% 5.57% 7.83% 13.81% 16.21% 18.44% -
ROE 15.87% 5.58% 4.50% 9.19% 18.82% 13.96% 16.46% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 72.23 61.84 59.60 85.72 101.25 119.44 123.40 -30.00%
EPS 12.75 4.06 3.32 6.71 13.99 19.36 22.76 -32.02%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 16.00 -
NAPS 0.8031 0.7278 0.7383 0.73 0.7431 1.3864 1.3827 -30.36%
Adjusted Per Share Value based on latest NOSH - 486,542
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.13 5.26 5.05 5.04 4.88 5.06 5.15 12.30%
EPS 1.08 0.35 0.28 0.39 0.67 0.82 0.95 8.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.67 -
NAPS 0.0681 0.0619 0.0626 0.043 0.0358 0.0587 0.0578 11.54%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.94 0.93 0.70 0.81 1.16 1.67 0.98 -
P/RPS 1.30 1.50 1.17 0.94 1.15 1.40 0.79 39.34%
P/EPS 7.37 22.91 21.08 12.07 8.29 8.63 4.31 42.95%
EY 13.56 4.37 4.74 8.28 12.06 11.59 23.22 -30.11%
DY 0.00 0.00 0.00 0.04 0.00 0.00 16.33 -
P/NAPS 1.17 1.28 0.95 1.11 1.56 1.20 0.71 39.47%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 11/08/09 14/05/09 23/02/09 11/11/08 05/08/08 23/05/08 -
Price 0.90 1.03 0.93 0.77 0.90 1.49 1.34 -
P/RPS 1.25 1.67 1.56 0.90 0.89 1.25 1.09 9.55%
P/EPS 7.06 25.37 28.01 11.48 6.43 7.70 5.89 12.82%
EY 14.16 3.94 3.57 8.71 15.54 12.99 16.99 -11.42%
DY 0.00 0.00 0.00 0.04 0.00 0.00 11.94 -
P/NAPS 1.12 1.42 1.26 1.05 1.21 1.07 0.97 10.05%

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