[MBSB] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 112.82%
YoY- 32.69%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 302,048 208,514 106,305 355,586 252,664 166,447 79,890 142.10%
PBT 46,399 33,760 19,589 43,377 25,130 19,642 4,842 349.29%
Tax -4,676 37 18 9,942 -77 33 18 -
NP 41,723 33,797 19,607 53,319 25,053 19,675 4,860 317.63%
-
NP to SH 41,723 33,797 19,607 53,319 25,053 19,675 4,860 317.63%
-
Tax Rate 10.08% -0.11% -0.09% -22.92% 0.31% -0.17% -0.37% -
Total Cost 260,325 174,717 86,698 302,267 227,611 146,772 75,030 128.66%
-
Net Worth 295,561 484,051 476,460 457,647 451,528 430,517 414,787 -20.17%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 13,783 137 7,404 7,403 - -
Div Payout % - - 70.30% 0.26% 29.55% 37.63% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 295,561 484,051 476,460 457,647 451,528 430,517 414,787 -20.17%
NOSH 397,740 349,142 344,586 344,899 338,097 338,058 337,499 11.53%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.81% 16.21% 18.44% 14.99% 9.92% 11.82% 6.08% -
ROE 14.12% 6.98% 4.12% 11.65% 5.55% 4.57% 1.17% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 75.94 59.72 30.85 103.10 74.73 49.24 23.67 117.06%
EPS 10.49 9.68 5.69 15.46 7.41 5.82 1.44 274.43%
DPS 0.00 0.00 4.00 0.04 2.19 2.19 0.00 -
NAPS 0.7431 1.3864 1.3827 1.3269 1.3355 1.2735 1.229 -28.43%
Adjusted Per Share Value based on latest NOSH - 344,736
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.67 2.54 1.29 4.32 3.07 2.02 0.97 142.22%
EPS 0.51 0.41 0.24 0.65 0.30 0.24 0.06 314.87%
DPS 0.00 0.00 0.17 0.00 0.09 0.09 0.00 -
NAPS 0.0359 0.0589 0.0579 0.0557 0.0549 0.0524 0.0504 -20.19%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.16 1.67 0.98 1.28 1.62 1.29 1.05 -
P/RPS 1.53 2.80 3.18 1.24 2.17 2.62 4.44 -50.75%
P/EPS 11.06 17.25 17.22 8.28 21.86 22.16 72.92 -71.46%
EY 9.04 5.80 5.81 12.08 4.57 4.51 1.37 250.59%
DY 0.00 0.00 4.08 0.03 1.35 1.70 0.00 -
P/NAPS 1.56 1.20 0.71 0.96 1.21 1.01 0.85 49.73%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 11/11/08 05/08/08 23/05/08 28/02/08 30/10/07 16/08/07 09/05/07 -
Price 0.90 1.49 1.34 1.08 1.55 1.11 1.01 -
P/RPS 1.19 2.49 4.34 1.05 2.07 2.25 4.27 -57.23%
P/EPS 8.58 15.39 23.55 6.99 20.92 19.07 70.14 -75.26%
EY 11.66 6.50 4.25 14.31 4.78 5.24 1.43 303.56%
DY 0.00 0.00 2.99 0.04 1.41 1.97 0.00 -
P/NAPS 1.21 1.07 0.97 0.81 1.16 0.87 0.82 29.52%

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