[MBSB] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -28.74%
YoY- -70.4%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 537,959 505,549 433,580 416,684 416,155 402,730 417,028 18.44%
PBT 80,315 117,892 44,448 39,156 54,043 61,865 67,520 12.22%
Tax -23,112 -28,673 -15,982 -15,944 -21,468 -6,234 74 -
NP 57,203 89,218 28,466 23,212 32,575 55,630 67,594 -10.50%
-
NP to SH 57,203 89,218 28,466 23,212 32,575 55,630 67,594 -10.50%
-
Tax Rate 28.78% 24.32% 35.96% 40.72% 39.72% 10.08% -0.11% -
Total Cost 480,756 416,330 405,114 393,472 383,580 347,100 349,434 23.62%
-
Net Worth 552,565 562,119 510,284 516,187 354,392 295,561 484,051 9.20%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 28,006 - - - 145 - - -
Div Payout % 48.96% - - - 0.45% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 552,565 562,119 510,284 516,187 354,392 295,561 484,051 9.20%
NOSH 700,159 699,937 701,133 699,156 485,469 397,740 349,142 58.82%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.63% 17.65% 6.57% 5.57% 7.83% 13.81% 16.21% -
ROE 10.35% 15.87% 5.58% 4.50% 9.19% 18.82% 13.96% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 76.83 72.23 61.84 59.60 85.72 101.25 119.44 -25.42%
EPS 8.17 12.75 4.06 3.32 6.71 13.99 19.36 -43.65%
DPS 4.00 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 0.7892 0.8031 0.7278 0.7383 0.73 0.7431 1.3864 -31.24%
Adjusted Per Share Value based on latest NOSH - 699,156
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.54 6.15 5.27 5.07 5.06 4.90 5.07 18.44%
EPS 0.70 1.09 0.35 0.28 0.40 0.68 0.82 -9.98%
DPS 0.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0672 0.0684 0.0621 0.0628 0.0431 0.0359 0.0589 9.16%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.01 0.94 0.93 0.70 0.81 1.16 1.67 -
P/RPS 1.31 1.30 1.50 1.17 0.94 1.15 1.40 -4.32%
P/EPS 12.36 7.37 22.91 21.08 12.07 8.29 8.63 26.97%
EY 8.09 13.56 4.37 4.74 8.28 12.06 11.59 -21.26%
DY 3.96 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 1.28 1.17 1.28 0.95 1.11 1.56 1.20 4.38%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 05/11/09 11/08/09 14/05/09 23/02/09 11/11/08 05/08/08 -
Price 1.02 0.90 1.03 0.93 0.77 0.90 1.49 -
P/RPS 1.33 1.25 1.67 1.56 0.90 0.89 1.25 4.21%
P/EPS 12.48 7.06 25.37 28.01 11.48 6.43 7.70 37.85%
EY 8.01 14.16 3.94 3.57 8.71 15.54 12.99 -27.48%
DY 3.92 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 1.29 1.12 1.42 1.26 1.05 1.21 1.07 13.23%

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