[MBSB] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 304.84%
YoY- 6.35%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 106,305 355,586 252,664 166,447 79,890 293,059 229,108 -40.03%
PBT 19,589 43,377 25,130 19,642 4,842 30,409 29,155 -23.26%
Tax 18 9,942 -77 33 18 9,773 -136 -
NP 19,607 53,319 25,053 19,675 4,860 40,182 29,019 -22.98%
-
NP to SH 19,607 53,319 25,053 19,675 4,860 40,182 29,019 -22.98%
-
Tax Rate -0.09% -22.92% 0.31% -0.17% -0.37% -32.14% 0.47% -
Total Cost 86,698 302,267 227,611 146,772 75,030 252,877 200,089 -42.71%
-
Net Worth 476,460 457,647 451,528 430,517 414,787 410,403 398,563 12.62%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 13,783 137 7,404 7,403 - - - -
Div Payout % 70.30% 0.26% 29.55% 37.63% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 476,460 457,647 451,528 430,517 414,787 410,403 398,563 12.62%
NOSH 344,586 344,899 338,097 338,058 337,499 337,947 337,823 1.32%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 18.44% 14.99% 9.92% 11.82% 6.08% 13.71% 12.67% -
ROE 4.12% 11.65% 5.55% 4.57% 1.17% 9.79% 7.28% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 30.85 103.10 74.73 49.24 23.67 86.72 67.82 -40.82%
EPS 5.69 15.46 7.41 5.82 1.44 11.89 8.59 -23.99%
DPS 4.00 0.04 2.19 2.19 0.00 0.00 0.00 -
NAPS 1.3827 1.3269 1.3355 1.2735 1.229 1.2144 1.1798 11.14%
Adjusted Per Share Value based on latest NOSH - 338,242
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.29 4.31 3.06 2.02 0.97 3.55 2.78 -40.03%
EPS 0.24 0.65 0.30 0.24 0.06 0.49 0.35 -22.22%
DPS 0.17 0.00 0.09 0.09 0.00 0.00 0.00 -
NAPS 0.0578 0.0555 0.0547 0.0522 0.0503 0.0498 0.0483 12.70%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.98 1.28 1.62 1.29 1.05 1.19 0.77 -
P/RPS 3.18 1.24 2.17 2.62 4.44 1.37 1.14 98.03%
P/EPS 17.22 8.28 21.86 22.16 72.92 10.01 8.96 54.51%
EY 5.81 12.08 4.57 4.51 1.37 9.99 11.16 -35.25%
DY 4.08 0.03 1.35 1.70 0.00 0.00 0.00 -
P/NAPS 0.71 0.96 1.21 1.01 0.85 0.98 0.65 6.05%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 28/02/08 30/10/07 16/08/07 09/05/07 28/02/07 28/11/06 -
Price 1.34 1.08 1.55 1.11 1.01 1.08 1.23 -
P/RPS 4.34 1.05 2.07 2.25 4.27 1.25 1.81 79.05%
P/EPS 23.55 6.99 20.92 19.07 70.14 9.08 14.32 39.28%
EY 4.25 14.31 4.78 5.24 1.43 11.01 6.98 -28.14%
DY 2.99 0.04 1.41 1.97 0.00 0.00 0.00 -
P/NAPS 0.97 0.81 1.16 0.87 0.82 0.89 1.04 -4.53%

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