[MBSB] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 38.47%
YoY- 3.6%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 252,664 166,447 79,890 293,059 229,108 144,842 64,683 147.82%
PBT 25,130 19,642 4,842 30,409 29,155 18,655 3,453 275.09%
Tax -77 33 18 9,773 -136 -154 18 -
NP 25,053 19,675 4,860 40,182 29,019 18,501 3,471 273.03%
-
NP to SH 25,053 19,675 4,860 40,182 29,019 18,501 3,471 273.03%
-
Tax Rate 0.31% -0.17% -0.37% -32.14% 0.47% 0.83% -0.52% -
Total Cost 227,611 146,772 75,030 252,877 200,089 126,341 61,212 139.82%
-
Net Worth 451,528 430,517 414,787 410,403 398,563 387,812 378,170 12.53%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 7,404 7,403 - - - - - -
Div Payout % 29.55% 37.63% - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 451,528 430,517 414,787 410,403 398,563 387,812 378,170 12.53%
NOSH 338,097 338,058 337,499 337,947 337,823 337,609 336,990 0.21%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.92% 11.82% 6.08% 13.71% 12.67% 12.77% 5.37% -
ROE 5.55% 4.57% 1.17% 9.79% 7.28% 4.77% 0.92% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 74.73 49.24 23.67 86.72 67.82 42.90 19.19 147.31%
EPS 7.41 5.82 1.44 11.89 8.59 5.48 1.03 272.21%
DPS 2.19 2.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3355 1.2735 1.229 1.2144 1.1798 1.1487 1.1222 12.28%
Adjusted Per Share Value based on latest NOSH - 338,272
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.07 2.02 0.97 3.56 2.79 1.76 0.79 146.97%
EPS 0.30 0.24 0.06 0.49 0.35 0.23 0.04 282.68%
DPS 0.09 0.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0549 0.0524 0.0504 0.0499 0.0485 0.0472 0.046 12.50%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.62 1.29 1.05 1.19 0.77 0.73 0.68 -
P/RPS 2.17 2.62 4.44 1.37 1.14 1.70 3.54 -27.81%
P/EPS 21.86 22.16 72.92 10.01 8.96 13.32 66.02 -52.10%
EY 4.57 4.51 1.37 9.99 11.16 7.51 1.51 109.09%
DY 1.35 1.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.01 0.85 0.98 0.65 0.64 0.61 57.80%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/10/07 16/08/07 09/05/07 28/02/07 28/11/06 27/07/06 28/04/06 -
Price 1.55 1.11 1.01 1.08 1.23 0.68 0.68 -
P/RPS 2.07 2.25 4.27 1.25 1.81 1.58 3.54 -30.05%
P/EPS 20.92 19.07 70.14 9.08 14.32 12.41 66.02 -53.48%
EY 4.78 5.24 1.43 11.01 6.98 8.06 1.51 115.44%
DY 1.41 1.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.87 0.82 0.89 1.04 0.59 0.61 53.43%

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