[MBSB] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 264.21%
YoY- 58.86%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 84,266 80,159 64,683 63,919 56,289 65,348 43,896 54.39%
PBT 10,500 15,202 3,453 5,874 5,237 11,033 3,322 115.22%
Tax 18 -172 18 13,265 18 19 18 0.00%
NP 10,518 15,030 3,471 19,139 5,255 11,052 3,340 114.69%
-
NP to SH 10,518 15,030 3,471 19,139 5,255 11,052 3,340 114.69%
-
Tax Rate -0.17% 1.13% -0.52% -225.83% -0.34% -0.17% -0.54% -
Total Cost 73,748 65,129 61,212 44,780 51,034 54,296 40,556 48.92%
-
Net Worth 399,007 387,976 378,170 375,665 355,487 351,399 344,593 10.25%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 6,079 - - - -
Div Payout % - - - 31.77% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 399,007 387,976 378,170 375,665 355,487 351,399 344,593 10.25%
NOSH 338,199 337,752 336,990 337,768 336,858 337,981 337,373 0.16%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 12.48% 18.75% 5.37% 29.94% 9.34% 16.91% 7.61% -
ROE 2.64% 3.87% 0.92% 5.09% 1.48% 3.15% 0.97% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 24.92 23.73 19.19 18.92 16.71 19.33 13.01 54.17%
EPS 3.11 4.45 1.03 5.66 1.56 3.27 0.99 114.34%
DPS 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
NAPS 1.1798 1.1487 1.1222 1.1122 1.0553 1.0397 1.0214 10.07%
Adjusted Per Share Value based on latest NOSH - 337,768
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.02 0.97 0.79 0.78 0.68 0.79 0.53 54.65%
EPS 0.13 0.18 0.04 0.23 0.06 0.13 0.04 119.25%
DPS 0.00 0.00 0.00 0.07 0.00 0.00 0.00 -
NAPS 0.0485 0.0472 0.046 0.0457 0.0432 0.0427 0.0419 10.23%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.77 0.73 0.68 0.64 0.70 0.62 0.72 -
P/RPS 3.09 3.08 3.54 3.38 4.19 3.21 5.53 -32.13%
P/EPS 24.76 16.40 66.02 11.29 44.87 18.96 72.73 -51.21%
EY 4.04 6.10 1.51 8.85 2.23 5.27 1.38 104.51%
DY 0.00 0.00 0.00 2.81 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.61 0.58 0.66 0.60 0.70 -4.81%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 27/07/06 28/04/06 28/02/06 10/11/05 01/08/05 29/04/05 -
Price 1.23 0.68 0.68 0.64 0.64 0.62 0.67 -
P/RPS 4.94 2.87 3.54 3.38 3.83 3.21 5.15 -2.73%
P/EPS 39.55 15.28 66.02 11.29 41.03 18.96 67.68 -30.08%
EY 2.53 6.54 1.51 8.85 2.44 5.27 1.48 42.92%
DY 0.00 0.00 0.00 2.81 0.00 0.00 0.00 -
P/NAPS 1.04 0.59 0.61 0.58 0.61 0.60 0.66 35.37%

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