[MBSB] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -91.05%
YoY- 3.92%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 293,059 229,108 144,842 64,683 229,452 165,533 109,244 92.71%
PBT 30,409 29,155 18,655 3,453 25,466 19,592 14,355 64.71%
Tax 9,773 -136 -154 18 13,320 55 37 3975.11%
NP 40,182 29,019 18,501 3,471 38,786 19,647 14,392 97.90%
-
NP to SH 40,182 29,019 18,501 3,471 38,786 19,647 14,392 97.90%
-
Tax Rate -32.14% 0.47% 0.83% -0.52% -52.31% -0.28% -0.26% -
Total Cost 252,877 200,089 126,341 61,212 190,666 145,886 94,852 91.92%
-
Net Worth 410,403 398,563 387,812 378,170 356,654 356,245 351,252 10.90%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - 6,083 - - -
Div Payout % - - - - 15.68% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 410,403 398,563 387,812 378,170 356,654 356,245 351,252 10.90%
NOSH 337,947 337,823 337,609 336,990 337,965 337,577 337,840 0.02%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 13.71% 12.67% 12.77% 5.37% 16.90% 11.87% 13.17% -
ROE 9.79% 7.28% 4.77% 0.92% 10.87% 5.52% 4.10% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 86.72 67.82 42.90 19.19 67.89 49.04 32.34 92.66%
EPS 11.89 8.59 5.48 1.03 11.48 5.82 4.26 97.86%
DPS 0.00 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 1.2144 1.1798 1.1487 1.1222 1.0553 1.0553 1.0397 10.87%
Adjusted Per Share Value based on latest NOSH - 336,990
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.56 2.79 1.76 0.79 2.79 2.01 1.33 92.43%
EPS 0.49 0.35 0.23 0.04 0.47 0.24 0.18 94.60%
DPS 0.00 0.00 0.00 0.00 0.07 0.00 0.00 -
NAPS 0.0499 0.0485 0.0472 0.046 0.0434 0.0433 0.0427 10.91%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.19 0.77 0.73 0.68 0.64 0.70 0.62 -
P/RPS 1.37 1.14 1.70 3.54 0.94 1.43 1.92 -20.10%
P/EPS 10.01 8.96 13.32 66.02 5.58 12.03 14.55 -22.01%
EY 9.99 11.16 7.51 1.51 17.93 8.31 6.87 28.26%
DY 0.00 0.00 0.00 0.00 2.81 0.00 0.00 -
P/NAPS 0.98 0.65 0.64 0.61 0.61 0.66 0.60 38.56%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 27/07/06 28/04/06 28/02/06 10/11/05 01/08/05 -
Price 1.08 1.23 0.68 0.68 0.64 0.64 0.62 -
P/RPS 1.25 1.81 1.58 3.54 0.94 1.31 1.92 -24.82%
P/EPS 9.08 14.32 12.41 66.02 5.58 11.00 14.55 -26.91%
EY 11.01 6.98 8.06 1.51 17.93 9.09 6.87 36.82%
DY 0.00 0.00 0.00 0.00 2.81 0.00 0.00 -
P/NAPS 0.89 1.04 0.59 0.61 0.61 0.61 0.60 29.97%

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