[MBSB] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 56.85%
YoY- 47.7%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 166,447 79,890 293,059 229,108 144,842 64,683 229,452 -19.31%
PBT 19,642 4,842 30,409 29,155 18,655 3,453 25,466 -15.93%
Tax 33 18 9,773 -136 -154 18 13,320 -98.18%
NP 19,675 4,860 40,182 29,019 18,501 3,471 38,786 -36.47%
-
NP to SH 19,675 4,860 40,182 29,019 18,501 3,471 38,786 -36.47%
-
Tax Rate -0.17% -0.37% -32.14% 0.47% 0.83% -0.52% -52.31% -
Total Cost 146,772 75,030 252,877 200,089 126,341 61,212 190,666 -16.04%
-
Net Worth 430,517 414,787 410,403 398,563 387,812 378,170 356,654 13.40%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 7,403 - - - - - 6,083 14.02%
Div Payout % 37.63% - - - - - 15.68% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 430,517 414,787 410,403 398,563 387,812 378,170 356,654 13.40%
NOSH 338,058 337,499 337,947 337,823 337,609 336,990 337,965 0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.82% 6.08% 13.71% 12.67% 12.77% 5.37% 16.90% -
ROE 4.57% 1.17% 9.79% 7.28% 4.77% 0.92% 10.87% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 49.24 23.67 86.72 67.82 42.90 19.19 67.89 -19.32%
EPS 5.82 1.44 11.89 8.59 5.48 1.03 11.48 -36.49%
DPS 2.19 0.00 0.00 0.00 0.00 0.00 1.80 14.00%
NAPS 1.2735 1.229 1.2144 1.1798 1.1487 1.1222 1.0553 13.38%
Adjusted Per Share Value based on latest NOSH - 338,199
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.02 0.97 3.56 2.79 1.76 0.79 2.79 -19.41%
EPS 0.24 0.06 0.49 0.35 0.23 0.04 0.47 -36.19%
DPS 0.09 0.00 0.00 0.00 0.00 0.00 0.07 18.29%
NAPS 0.0524 0.0504 0.0499 0.0485 0.0472 0.046 0.0434 13.42%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.29 1.05 1.19 0.77 0.73 0.68 0.64 -
P/RPS 2.62 4.44 1.37 1.14 1.70 3.54 0.94 98.42%
P/EPS 22.16 72.92 10.01 8.96 13.32 66.02 5.58 151.41%
EY 4.51 1.37 9.99 11.16 7.51 1.51 17.93 -60.25%
DY 1.70 0.00 0.00 0.00 0.00 0.00 2.81 -28.53%
P/NAPS 1.01 0.85 0.98 0.65 0.64 0.61 0.61 40.08%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 09/05/07 28/02/07 28/11/06 27/07/06 28/04/06 28/02/06 -
Price 1.11 1.01 1.08 1.23 0.68 0.68 0.64 -
P/RPS 2.25 4.27 1.25 1.81 1.58 3.54 0.94 79.22%
P/EPS 19.07 70.14 9.08 14.32 12.41 66.02 5.58 127.39%
EY 5.24 1.43 11.01 6.98 8.06 1.51 17.93 -56.06%
DY 1.97 0.00 0.00 0.00 0.00 0.00 2.81 -21.13%
P/NAPS 0.87 0.82 0.89 1.04 0.59 0.61 0.61 26.78%

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