[MBSB] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 27.33%
YoY- -13.67%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 208,514 106,305 355,586 252,664 166,447 79,890 293,059 -20.31%
PBT 33,760 19,589 43,377 25,130 19,642 4,842 30,409 7.22%
Tax 37 18 9,942 -77 33 18 9,773 -97.57%
NP 33,797 19,607 53,319 25,053 19,675 4,860 40,182 -10.90%
-
NP to SH 33,797 19,607 53,319 25,053 19,675 4,860 40,182 -10.90%
-
Tax Rate -0.11% -0.09% -22.92% 0.31% -0.17% -0.37% -32.14% -
Total Cost 174,717 86,698 302,267 227,611 146,772 75,030 252,877 -21.86%
-
Net Worth 484,051 476,460 457,647 451,528 430,517 414,787 410,403 11.64%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 13,783 137 7,404 7,403 - - -
Div Payout % - 70.30% 0.26% 29.55% 37.63% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 484,051 476,460 457,647 451,528 430,517 414,787 410,403 11.64%
NOSH 349,142 344,586 344,899 338,097 338,058 337,499 337,947 2.19%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 16.21% 18.44% 14.99% 9.92% 11.82% 6.08% 13.71% -
ROE 6.98% 4.12% 11.65% 5.55% 4.57% 1.17% 9.79% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 59.72 30.85 103.10 74.73 49.24 23.67 86.72 -22.03%
EPS 9.68 5.69 15.46 7.41 5.82 1.44 11.89 -12.82%
DPS 0.00 4.00 0.04 2.19 2.19 0.00 0.00 -
NAPS 1.3864 1.3827 1.3269 1.3355 1.2735 1.229 1.2144 9.24%
Adjusted Per Share Value based on latest NOSH - 338,238
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.53 1.29 4.31 3.06 2.02 0.97 3.55 -20.23%
EPS 0.41 0.24 0.65 0.30 0.24 0.06 0.49 -11.21%
DPS 0.00 0.17 0.00 0.09 0.09 0.00 0.00 -
NAPS 0.0587 0.0578 0.0555 0.0547 0.0522 0.0503 0.0498 11.59%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.67 0.98 1.28 1.62 1.29 1.05 1.19 -
P/RPS 2.80 3.18 1.24 2.17 2.62 4.44 1.37 61.11%
P/EPS 17.25 17.22 8.28 21.86 22.16 72.92 10.01 43.78%
EY 5.80 5.81 12.08 4.57 4.51 1.37 9.99 -30.42%
DY 0.00 4.08 0.03 1.35 1.70 0.00 0.00 -
P/NAPS 1.20 0.71 0.96 1.21 1.01 0.85 0.98 14.46%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 05/08/08 23/05/08 28/02/08 30/10/07 16/08/07 09/05/07 28/02/07 -
Price 1.49 1.34 1.08 1.55 1.11 1.01 1.08 -
P/RPS 2.49 4.34 1.05 2.07 2.25 4.27 1.25 58.38%
P/EPS 15.39 23.55 6.99 20.92 19.07 70.14 9.08 42.20%
EY 6.50 4.25 14.31 4.78 5.24 1.43 11.01 -29.64%
DY 0.00 2.99 0.04 1.41 1.97 0.00 0.00 -
P/NAPS 1.07 0.97 0.81 1.16 0.87 0.82 0.89 13.07%

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