[MBSB] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 370.13%
YoY- 60.38%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 345,251 169,122 537,959 379,162 216,790 104,171 416,155 -11.73%
PBT 92,666 43,179 80,315 88,419 22,224 9,789 54,043 43.40%
Tax 35 18 -23,112 -21,505 -7,991 -3,986 -21,468 -
NP 92,701 43,197 57,203 66,914 14,233 5,803 32,575 101.20%
-
NP to SH 92,701 43,197 57,203 66,914 14,233 5,803 32,575 101.20%
-
Tax Rate -0.04% -0.04% 28.78% 24.32% 35.96% 40.72% 39.72% -
Total Cost 252,550 125,925 480,756 312,248 202,557 98,368 383,580 -24.37%
-
Net Worth 463,715 435,190 552,565 562,119 510,284 516,187 354,392 19.69%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 28,006 - - - 145 -
Div Payout % - - 48.96% - - - 0.45% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 463,715 435,190 552,565 562,119 510,284 516,187 354,392 19.69%
NOSH 700,158 700,113 700,159 699,937 701,133 699,156 485,469 27.73%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 26.85% 25.54% 10.63% 17.65% 6.57% 5.57% 7.83% -
ROE 19.99% 9.93% 10.35% 11.90% 2.79% 1.12% 9.19% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 49.31 24.16 76.83 54.17 30.92 14.90 85.72 -30.90%
EPS 13.24 6.17 8.17 9.56 2.03 0.83 6.71 57.51%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.03 -
NAPS 0.6623 0.6216 0.7892 0.8031 0.7278 0.7383 0.73 -6.29%
Adjusted Per Share Value based on latest NOSH - 700,545
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.19 2.05 6.52 4.60 2.63 1.26 5.04 -11.61%
EPS 1.12 0.52 0.69 0.81 0.17 0.07 0.39 102.42%
DPS 0.00 0.00 0.34 0.00 0.00 0.00 0.00 -
NAPS 0.0562 0.0528 0.067 0.0681 0.0619 0.0626 0.043 19.59%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.21 1.05 1.01 0.94 0.93 0.70 0.81 -
P/RPS 2.45 4.35 1.31 1.74 3.01 4.70 0.94 89.72%
P/EPS 9.14 17.02 12.36 9.83 45.81 84.34 12.07 -16.96%
EY 10.94 5.88 8.09 10.17 2.18 1.19 8.28 20.47%
DY 0.00 0.00 3.96 0.00 0.00 0.00 0.04 -
P/NAPS 1.83 1.69 1.28 1.17 1.28 0.95 1.11 39.68%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 22/02/10 05/11/09 11/08/09 14/05/09 23/02/09 -
Price 1.40 1.03 1.02 0.90 1.03 0.93 0.77 -
P/RPS 2.84 4.26 1.33 1.66 3.33 6.24 0.90 115.59%
P/EPS 10.57 16.69 12.48 9.41 50.74 112.05 11.48 -5.37%
EY 9.46 5.99 8.01 10.62 1.97 0.89 8.71 5.67%
DY 0.00 0.00 3.92 0.00 0.00 0.00 0.04 -
P/NAPS 2.11 1.66 1.29 1.12 1.42 1.26 1.05 59.44%

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