[MBSB] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	355,586	336,885	332,894	319,560	293,059	305,477	289,684	14.59%
YoY %	5.55%	1.20%	4.17%	9.04%	-4.07%	5.45%	-	-
Horiz. %	122.75%	116.29%	114.92%	110.31%	101.17%	105.45%	100.00%	-
PBT	43,377	33,506	39,284	19,368	30,409	38,873	37,310	10.53%
YoY %	29.46%	-14.71%	102.83%	-36.31%	-21.77%	4.19%	-	-
Horiz. %	116.26%	89.80%	105.29%	51.91%	81.50%	104.19%	100.00%	-
Tax	9,942	-102	66	72	9,773	-181	-308	-
YoY %	9,847.06%	-254.55%	-8.33%	-99.26%	5,499.45%	41.23%	-	-
Horiz. %	-3,227.92%	33.12%	-21.43%	-23.38%	-3,173.05%	58.77%	100.00%	-
NP	53,319	33,404	39,350	19,440	40,182	38,692	37,002	27.49%
YoY %	59.62%	-15.11%	102.42%	-51.62%	3.85%	4.57%	-	-
Horiz. %	144.10%	90.28%	106.35%	52.54%	108.59%	104.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,319	33,404	39,350	19,440	40,182	38,692	37,002	27.49%
YoY %	59.62%	-15.11%	102.42%	-51.62%	3.85%	4.57%	-	-
Horiz. %	144.10%	90.28%	106.35%	52.54%	108.59%	104.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-22.92%	0.30%	-0.17%	-0.37%	-32.14%	0.47%	0.83%	-
YoY %	-7,740.00%	276.47%	54.05%	98.85%	-6,938.30%	-43.37%	-	-
Horiz. %	-2,761.45%	36.14%	-20.48%	-44.58%	-3,872.29%	56.63%	100.00%	-
Total Cost	302,267	303,481	293,544	300,120	252,877	266,785	252,682	12.65%
YoY %	-0.40%	3.39%	-2.19%	18.68%	-5.21%	5.58%	-	-
Horiz. %	119.62%	120.10%	116.17%	118.77%	100.08%	105.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	457,647	451,528	430,517	414,787	410,403	398,563	387,812	11.63%
YoY %	1.36%	4.88%	3.79%	1.07%	2.97%	2.77%	-	-
Horiz. %	118.01%	116.43%	111.01%	106.96%	105.83%	102.77%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	137	9,872	14,806	-	-	-	-	-
YoY %	-98.61%	-33.32%	0.00%	-	-	-	-	-
Horiz. %	0.93%	66.68%	100.00%	-	-	-	-	-
Div Payout %	0.26%	29.55%	37.63%	-	-	-	-	-
YoY %	-99.12%	-21.47%	0.00%	-	-	-	-	-
Horiz. %	0.69%	78.53%	100.00%	-	-	-	-	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	457,647	451,528	430,517	414,787	410,403	398,563	387,812	11.63%
YoY %	1.36%	4.88%	3.79%	1.07%	2.97%	2.77%	-	-
Horiz. %	118.01%	116.43%	111.01%	106.96%	105.83%	102.77%	100.00%	-
NOSH	344,899	338,097	338,058	337,499	337,947	337,823	337,609	1.43%
YoY %	2.01%	0.01%	0.17%	-0.13%	0.04%	0.06%	-	-
Horiz. %	102.16%	100.14%	100.13%	99.97%	100.10%	100.06%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	14.99%	9.92%	11.82%	6.08%	13.71%	12.67%	12.77%	-
YoY %	51.11%	-16.07%	94.41%	-55.65%	8.21%	-0.78%	-	-
Horiz. %	117.38%	77.68%	92.56%	47.61%	107.36%	99.22%	100.00%	-
ROE	11.65%	7.40%	9.14%	4.69%	9.79%	9.71%	9.54%	-
YoY %	57.43%	-19.04%	94.88%	-52.09%	0.82%	1.78%	-	-
Horiz. %	122.12%	77.57%	95.81%	49.16%	102.62%	101.78%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	103.10	99.64	98.47	94.68	86.72	90.43	85.80	12.98%
YoY %	3.47%	1.19%	4.00%	9.18%	-4.10%	5.40%	-	-
Horiz. %	120.16%	116.13%	114.77%	110.35%	101.07%	105.40%	100.00%	-
EPS	15.46	9.88	11.64	5.76	11.89	11.45	10.96	25.69%
YoY %	56.48%	-15.12%	102.08%	-51.56%	3.84%	4.47%	-	-
Horiz. %	141.06%	90.15%	106.20%	52.55%	108.49%	104.47%	100.00%	-
DPS	0.04	2.92	4.38	0.00	0.00	0.00	0.00	-
YoY %	-98.63%	-33.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.91%	66.67%	100.00%	-	-	-	-	-
NAPS	1.3269	1.3355	1.2735	1.229	1.2144	1.1798	1.1487	10.06%
YoY %	-0.64%	4.87%	3.62%	1.20%	2.93%	2.71%	-	-
Horiz. %	115.51%	116.26%	110.86%	106.99%	105.72%	102.71%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 337,499
RPS	4.32	4.10	4.05	3.89	3.56	3.72	3.52	14.58%
YoY %	5.37%	1.23%	4.11%	9.27%	-4.30%	5.68%	-	-
Horiz. %	122.73%	116.48%	115.06%	110.51%	101.14%	105.68%	100.00%	-
EPS	0.65	0.41	0.48	0.24	0.49	0.47	0.45	27.69%
YoY %	58.54%	-14.58%	100.00%	-51.02%	4.26%	4.44%	-	-
Horiz. %	144.44%	91.11%	106.67%	53.33%	108.89%	104.44%	100.00%	-
DPS	0.00	0.12	0.18	0.00	0.00	0.00	0.00	-
YoY %	0.00%	-33.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	66.67%	100.00%	-	-	-	-	-
NAPS	0.0557	0.0549	0.0524	0.0504	0.0499	0.0485	0.0472	11.63%
YoY %	1.46%	4.77%	3.97%	1.00%	2.89%	2.75%	-	-
Horiz. %	118.01%	116.31%	111.02%	106.78%	105.72%	102.75%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	1.28	1.62	1.29	1.05	1.19	0.77	0.73	-
P/RPS	1.24	1.63	1.31	1.11	1.37	0.85	0.85	28.53%
YoY %	-23.93%	24.43%	18.02%	-18.98%	61.18%	0.00%	-	-
Horiz. %	145.88%	191.76%	154.12%	130.59%	161.18%	100.00%	100.00%	-
P/EPS	8.28	16.40	11.08	18.23	10.01	6.72	6.66	15.57%
YoY %	-49.51%	48.01%	-39.22%	82.12%	48.96%	0.90%	-	-
Horiz. %	124.32%	246.25%	166.37%	273.72%	150.30%	100.90%	100.00%	-
EY	12.08	6.10	9.02	5.49	9.99	14.87	15.01	-13.44%
YoY %	98.03%	-32.37%	64.30%	-45.05%	-32.82%	-0.93%	-	-
Horiz. %	80.48%	40.64%	60.09%	36.58%	66.56%	99.07%	100.00%	-
DY	0.03	1.80	3.40	0.00	0.00	0.00	0.00	-
YoY %	-98.33%	-47.06%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.88%	52.94%	100.00%	-	-	-	-	-
P/NAPS	0.96	1.21	1.01	0.85	0.98	0.65	0.64	30.94%
YoY %	-20.66%	19.80%	18.82%	-13.27%	50.77%	1.56%	-	-
Horiz. %	150.00%	189.06%	157.81%	132.81%	153.12%	101.56%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/02/08	30/10/07	16/08/07	09/05/07	28/02/07	28/11/06	27/07/06	-
Price	1.08	1.55	1.11	1.01	1.08	1.23	0.68	-
P/RPS	1.05	1.56	1.13	1.07	1.25	1.36	0.79	20.82%
YoY %	-32.69%	38.05%	5.61%	-14.40%	-8.09%	72.15%	-	-
Horiz. %	132.91%	197.47%	143.04%	135.44%	158.23%	172.15%	100.00%	-
P/EPS	6.99	15.69	9.54	17.53	9.08	10.74	6.20	8.30%
YoY %	-55.45%	64.47%	-45.58%	93.06%	-15.46%	73.23%	-	-
Horiz. %	112.74%	253.06%	153.87%	282.74%	146.45%	173.23%	100.00%	-
EY	14.31	6.37	10.49	5.70	11.01	9.31	16.12	-7.61%
YoY %	124.65%	-39.28%	84.04%	-48.23%	18.26%	-42.25%	-	-
Horiz. %	88.77%	39.52%	65.07%	35.36%	68.30%	57.75%	100.00%	-
DY	0.04	1.88	3.95	0.00	0.00	0.00	0.00	-
YoY %	-97.87%	-52.41%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	1.01%	47.59%	100.00%	-	-	-	-	-
P/NAPS	0.81	1.16	0.87	0.82	0.89	1.04	0.59	23.45%
YoY %	-30.17%	33.33%	6.10%	-7.87%	-14.42%	76.27%	-	-
Horiz. %	137.29%	196.61%	147.46%	138.98%	150.85%	176.27%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos