[MBSB] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -21.93%
YoY- -38.91%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 379,162 216,790 104,171 416,155 302,048 208,514 106,305 133.26%
PBT 88,419 22,224 9,789 54,043 46,399 33,760 19,589 172.87%
Tax -21,505 -7,991 -3,986 -21,468 -4,676 37 18 -
NP 66,914 14,233 5,803 32,575 41,723 33,797 19,607 126.50%
-
NP to SH 66,914 14,233 5,803 32,575 41,723 33,797 19,607 126.50%
-
Tax Rate 24.32% 35.96% 40.72% 39.72% 10.08% -0.11% -0.09% -
Total Cost 312,248 202,557 98,368 383,580 260,325 174,717 86,698 134.77%
-
Net Worth 562,119 510,284 516,187 354,392 295,561 484,051 476,460 11.64%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 145 - - 13,783 -
Div Payout % - - - 0.45% - - 70.30% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 562,119 510,284 516,187 354,392 295,561 484,051 476,460 11.64%
NOSH 699,937 701,133 699,156 485,469 397,740 349,142 344,586 60.31%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 17.65% 6.57% 5.57% 7.83% 13.81% 16.21% 18.44% -
ROE 11.90% 2.79% 1.12% 9.19% 14.12% 6.98% 4.12% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 54.17 30.92 14.90 85.72 75.94 59.72 30.85 45.49%
EPS 9.56 2.03 0.83 6.71 10.49 9.68 5.69 41.28%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 4.00 -
NAPS 0.8031 0.7278 0.7383 0.73 0.7431 1.3864 1.3827 -30.36%
Adjusted Per Share Value based on latest NOSH - 486,542
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 4.61 2.64 1.27 5.06 3.67 2.54 1.29 133.56%
EPS 0.81 0.17 0.07 0.40 0.51 0.41 0.24 124.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.17 -
NAPS 0.0684 0.0621 0.0628 0.0431 0.0359 0.0589 0.0579 11.73%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.94 0.93 0.70 0.81 1.16 1.67 0.98 -
P/RPS 1.74 3.01 4.70 0.94 1.53 2.80 3.18 -33.07%
P/EPS 9.83 45.81 84.34 12.07 11.06 17.25 17.22 -31.16%
EY 10.17 2.18 1.19 8.28 9.04 5.80 5.81 45.19%
DY 0.00 0.00 0.00 0.04 0.00 0.00 4.08 -
P/NAPS 1.17 1.28 0.95 1.11 1.56 1.20 0.71 39.47%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 11/08/09 14/05/09 23/02/09 11/11/08 05/08/08 23/05/08 -
Price 0.90 1.03 0.93 0.77 0.90 1.49 1.34 -
P/RPS 1.66 3.33 6.24 0.90 1.19 2.49 4.34 -47.27%
P/EPS 9.41 50.74 112.05 11.48 8.58 15.39 23.55 -45.71%
EY 10.62 1.97 0.89 8.71 11.66 6.50 4.25 84.04%
DY 0.00 0.00 0.00 0.04 0.00 0.00 2.99 -
P/NAPS 1.12 1.42 1.26 1.05 1.21 1.07 0.97 10.05%

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