[MBSB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -82.19%
YoY- -70.4%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 537,959 379,162 216,790 104,171 416,155 302,048 208,514 87.78%
PBT 80,315 88,419 22,224 9,789 54,043 46,399 33,760 77.92%
Tax -23,112 -21,505 -7,991 -3,986 -21,468 -4,676 37 -
NP 57,203 66,914 14,233 5,803 32,575 41,723 33,797 41.88%
-
NP to SH 57,203 66,914 14,233 5,803 32,575 41,723 33,797 41.88%
-
Tax Rate 28.78% 24.32% 35.96% 40.72% 39.72% 10.08% -0.11% -
Total Cost 480,756 312,248 202,557 98,368 383,580 260,325 174,717 96.00%
-
Net Worth 552,565 562,119 510,284 516,187 354,392 295,561 484,051 9.20%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 28,006 - - - 145 - - -
Div Payout % 48.96% - - - 0.45% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 552,565 562,119 510,284 516,187 354,392 295,561 484,051 9.20%
NOSH 700,159 699,937 701,133 699,156 485,469 397,740 349,142 58.82%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.63% 17.65% 6.57% 5.57% 7.83% 13.81% 16.21% -
ROE 10.35% 11.90% 2.79% 1.12% 9.19% 14.12% 6.98% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 76.83 54.17 30.92 14.90 85.72 75.94 59.72 18.23%
EPS 8.17 9.56 2.03 0.83 6.71 10.49 9.68 -10.66%
DPS 4.00 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 0.7892 0.8031 0.7278 0.7383 0.73 0.7431 1.3864 -31.24%
Adjusted Per Share Value based on latest NOSH - 699,156
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.54 4.61 2.64 1.27 5.06 3.67 2.54 87.53%
EPS 0.70 0.81 0.17 0.07 0.40 0.51 0.41 42.70%
DPS 0.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0672 0.0684 0.0621 0.0628 0.0431 0.0359 0.0589 9.16%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.01 0.94 0.93 0.70 0.81 1.16 1.67 -
P/RPS 1.31 1.74 3.01 4.70 0.94 1.53 2.80 -39.65%
P/EPS 12.36 9.83 45.81 84.34 12.07 11.06 17.25 -19.87%
EY 8.09 10.17 2.18 1.19 8.28 9.04 5.80 24.76%
DY 3.96 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 1.28 1.17 1.28 0.95 1.11 1.56 1.20 4.38%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 05/11/09 11/08/09 14/05/09 23/02/09 11/11/08 05/08/08 -
Price 1.02 0.90 1.03 0.93 0.77 0.90 1.49 -
P/RPS 1.33 1.66 3.33 6.24 0.90 1.19 2.49 -34.09%
P/EPS 12.48 9.41 50.74 112.05 11.48 8.58 15.39 -13.00%
EY 8.01 10.62 1.97 0.89 8.71 11.66 6.50 14.89%
DY 3.92 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 1.29 1.12 1.42 1.26 1.05 1.21 1.07 13.23%

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