[MBSB] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 97.41%
YoY- 22.16%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 229,108 144,842 64,683 229,452 165,533 109,244 43,896 200.58%
PBT 29,155 18,655 3,453 25,466 19,592 14,355 3,322 324.91%
Tax -136 -154 18 13,320 55 37 18 -
NP 29,019 18,501 3,471 38,786 19,647 14,392 3,340 322.07%
-
NP to SH 29,019 18,501 3,471 38,786 19,647 14,392 3,340 322.07%
-
Tax Rate 0.47% 0.83% -0.52% -52.31% -0.28% -0.26% -0.54% -
Total Cost 200,089 126,341 61,212 190,666 145,886 94,852 40,556 189.52%
-
Net Worth 398,563 387,812 378,170 356,654 356,245 351,252 344,593 10.17%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 6,083 - - - -
Div Payout % - - - 15.68% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 398,563 387,812 378,170 356,654 356,245 351,252 344,593 10.17%
NOSH 337,823 337,609 336,990 337,965 337,577 337,840 337,373 0.08%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 12.67% 12.77% 5.37% 16.90% 11.87% 13.17% 7.61% -
ROE 7.28% 4.77% 0.92% 10.87% 5.52% 4.10% 0.97% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 67.82 42.90 19.19 67.89 49.04 32.34 13.01 200.34%
EPS 8.59 5.48 1.03 11.48 5.82 4.26 0.99 321.69%
DPS 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
NAPS 1.1798 1.1487 1.1222 1.0553 1.0553 1.0397 1.0214 10.07%
Adjusted Per Share Value based on latest NOSH - 337,768
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.78 1.76 0.78 2.78 2.01 1.32 0.53 201.58%
EPS 0.35 0.22 0.04 0.47 0.24 0.17 0.04 324.06%
DPS 0.00 0.00 0.00 0.07 0.00 0.00 0.00 -
NAPS 0.0483 0.047 0.0458 0.0432 0.0432 0.0426 0.0418 10.10%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.77 0.73 0.68 0.64 0.70 0.62 0.72 -
P/RPS 1.14 1.70 3.54 0.94 1.43 1.92 5.53 -65.06%
P/EPS 8.96 13.32 66.02 5.58 12.03 14.55 72.73 -75.20%
EY 11.16 7.51 1.51 17.93 8.31 6.87 1.38 302.38%
DY 0.00 0.00 0.00 2.81 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.61 0.61 0.66 0.60 0.70 -4.81%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 27/07/06 28/04/06 28/02/06 10/11/05 01/08/05 29/04/05 -
Price 1.23 0.68 0.68 0.64 0.64 0.62 0.67 -
P/RPS 1.81 1.58 3.54 0.94 1.31 1.92 5.15 -50.16%
P/EPS 14.32 12.41 66.02 5.58 11.00 14.55 67.68 -64.45%
EY 6.98 8.06 1.51 17.93 9.09 6.87 1.48 180.96%
DY 0.00 0.00 0.00 2.81 0.00 0.00 0.00 -
P/NAPS 1.04 0.59 0.61 0.61 0.61 0.60 0.66 35.37%

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