[MBSB] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -44.14%
YoY- 47.38%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 112,619 104,171 114,108 93,534 102,209 106,305 102,922 6.19%
PBT 12,435 9,789 7,645 12,639 14,171 19,589 18,247 -22.57%
Tax -4,005 -3,986 -16,792 -4,713 19 18 10,019 -
NP 8,430 5,803 -9,147 7,926 14,190 19,607 28,266 -55.39%
-
NP to SH 8,430 5,803 -9,147 7,926 14,190 19,607 28,266 -55.39%
-
Tax Rate 32.21% 40.72% 219.65% 37.29% -0.13% -0.09% -54.91% -
Total Cost 104,189 98,368 123,255 85,608 88,019 86,698 74,656 24.90%
-
Net Worth 511,279 516,187 355,176 295,970 483,366 476,460 457,327 7.72%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 145 - - 13,783 137 -
Div Payout % - - 0.00% - - 70.30% 0.49% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 511,279 516,187 355,176 295,970 483,366 476,460 457,327 7.72%
NOSH 702,499 699,156 486,542 398,291 348,648 344,586 344,736 60.80%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.49% 5.57% -8.02% 8.47% 13.88% 18.44% 27.46% -
ROE 1.65% 1.12% -2.58% 2.68% 2.94% 4.12% 6.18% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 16.03 14.90 23.45 23.48 29.32 30.85 29.86 -33.97%
EPS 1.20 0.83 -1.88 1.99 4.07 5.69 8.20 -72.26%
DPS 0.00 0.00 0.03 0.00 0.00 4.00 0.04 -
NAPS 0.7278 0.7383 0.73 0.7431 1.3864 1.3827 1.3266 -33.00%
Adjusted Per Share Value based on latest NOSH - 398,291
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.37 1.27 1.39 1.14 1.24 1.29 1.25 6.30%
EPS 0.10 0.07 -0.11 0.10 0.17 0.24 0.34 -55.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.17 0.00 -
NAPS 0.0622 0.0628 0.0432 0.036 0.0588 0.0579 0.0556 7.77%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.93 0.70 0.81 1.16 1.67 0.98 1.28 -
P/RPS 5.80 4.70 3.45 4.94 5.70 3.18 4.29 22.29%
P/EPS 77.50 84.34 -43.09 58.29 41.03 17.22 15.61 191.31%
EY 1.29 1.19 -2.32 1.72 2.44 5.81 6.41 -65.69%
DY 0.00 0.00 0.04 0.00 0.00 4.08 0.03 -
P/NAPS 1.28 0.95 1.11 1.56 1.20 0.71 0.96 21.16%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 11/08/09 14/05/09 23/02/09 11/11/08 05/08/08 23/05/08 28/02/08 -
Price 1.03 0.93 0.77 0.90 1.49 1.34 1.08 -
P/RPS 6.42 6.24 3.28 3.83 5.08 4.34 3.62 46.56%
P/EPS 85.83 112.05 -40.96 45.23 36.61 23.55 13.17 249.29%
EY 1.17 0.89 -2.44 2.21 2.73 4.25 7.59 -71.28%
DY 0.00 0.00 0.04 0.00 0.00 2.99 0.04 -
P/NAPS 1.42 1.26 1.05 1.21 1.07 0.97 0.81 45.44%

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