[MBSB] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 524.92%
YoY- 564.66%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 176,129 169,122 158,797 162,372 112,619 104,171 114,108 33.66%
PBT 49,489 43,179 -8,104 66,195 12,435 9,789 7,645 248.52%
Tax 18 18 -1,607 -13,514 -4,005 -3,986 -16,792 -
NP 49,507 43,197 -9,711 52,681 8,430 5,803 -9,147 -
-
NP to SH 49,507 43,197 -9,711 52,681 8,430 5,803 -9,147 -
-
Tax Rate -0.04% -0.04% - 20.42% 32.21% 40.72% 219.65% -
Total Cost 126,622 125,925 168,508 109,691 104,189 98,368 123,255 1.81%
-
Net Worth 463,759 435,190 551,361 562,607 511,279 516,187 355,176 19.52%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 27,945 - - - 145 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 463,759 435,190 551,361 562,607 511,279 516,187 355,176 19.52%
NOSH 700,226 700,113 698,633 700,545 702,499 699,156 486,542 27.55%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 28.11% 25.54% -6.12% 32.44% 7.49% 5.57% -8.02% -
ROE 10.68% 9.93% -1.76% 9.36% 1.65% 1.12% -2.58% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 25.15 24.16 22.73 23.18 16.03 14.90 23.45 4.78%
EPS 7.07 6.17 -1.39 7.52 1.20 0.83 -1.88 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.03 -
NAPS 0.6623 0.6216 0.7892 0.8031 0.7278 0.7383 0.73 -6.29%
Adjusted Per Share Value based on latest NOSH - 700,545
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.14 2.05 1.93 1.97 1.37 1.26 1.38 34.08%
EPS 0.60 0.52 -0.12 0.64 0.10 0.07 -0.11 -
DPS 0.00 0.00 0.34 0.00 0.00 0.00 0.00 -
NAPS 0.0562 0.0528 0.0668 0.0682 0.062 0.0626 0.0431 19.41%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.21 1.05 1.01 0.94 0.93 0.70 0.81 -
P/RPS 4.81 4.35 4.44 4.06 5.80 4.70 3.45 24.87%
P/EPS 17.11 17.02 -72.66 12.50 77.50 84.34 -43.09 -
EY 5.84 5.88 -1.38 8.00 1.29 1.19 -2.32 -
DY 0.00 0.00 3.96 0.00 0.00 0.00 0.04 -
P/NAPS 1.83 1.69 1.28 1.17 1.28 0.95 1.11 39.68%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 22/02/10 05/11/09 11/08/09 14/05/09 23/02/09 -
Price 1.40 1.03 1.02 0.90 1.03 0.93 0.77 -
P/RPS 5.57 4.26 4.49 3.88 6.42 6.24 3.28 42.47%
P/EPS 19.80 16.69 -73.38 11.97 85.83 112.05 -40.96 -
EY 5.05 5.99 -1.36 8.36 1.17 0.89 -2.44 -
DY 0.00 0.00 3.92 0.00 0.00 0.00 0.04 -
P/NAPS 2.11 1.66 1.29 1.12 1.42 1.26 1.05 59.44%

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