[MBSB] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
09-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -56.46%
YoY- 40.02%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 102,922 86,217 86,557 79,890 63,951 84,266 80,159 18.07%
PBT 18,247 5,488 14,800 4,842 1,254 10,500 15,202 12.90%
Tax 10,019 -110 15 18 9,909 18 -172 -
NP 28,266 5,378 14,815 4,860 11,163 10,518 15,030 52.18%
-
NP to SH 28,266 5,378 14,815 4,860 11,163 10,518 15,030 52.18%
-
Tax Rate -54.91% 2.00% -0.10% -0.37% -790.19% -0.17% 1.13% -
Total Cost 74,656 80,839 71,742 75,030 52,788 73,748 65,129 9.50%
-
Net Worth 457,327 451,718 430,751 414,787 410,798 399,007 387,976 11.55%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 137 7,407 7,407 - - - - -
Div Payout % 0.49% 137.74% 50.00% - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 457,327 451,718 430,751 414,787 410,798 399,007 387,976 11.55%
NOSH 344,736 338,238 338,242 337,499 338,272 338,199 337,752 1.37%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 27.46% 6.24% 17.12% 6.08% 17.46% 12.48% 18.75% -
ROE 6.18% 1.19% 3.44% 1.17% 2.72% 2.64% 3.87% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 29.86 25.49 25.59 23.67 18.91 24.92 23.73 16.50%
EPS 8.20 1.59 4.38 1.44 3.30 3.11 4.45 50.13%
DPS 0.04 2.19 2.19 0.00 0.00 0.00 0.00 -
NAPS 1.3266 1.3355 1.2735 1.229 1.2144 1.1798 1.1487 10.04%
Adjusted Per Share Value based on latest NOSH - 337,499
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1.25 1.05 1.05 0.97 0.78 1.02 0.97 18.36%
EPS 0.34 0.07 0.18 0.06 0.14 0.13 0.18 52.62%
DPS 0.00 0.09 0.09 0.00 0.00 0.00 0.00 -
NAPS 0.0556 0.0549 0.0524 0.0504 0.05 0.0485 0.0472 11.50%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.28 1.62 1.29 1.05 1.19 0.77 0.73 -
P/RPS 4.29 6.36 5.04 4.44 6.29 3.09 3.08 24.64%
P/EPS 15.61 101.89 29.45 72.92 36.06 24.76 16.40 -3.22%
EY 6.41 0.98 3.40 1.37 2.77 4.04 6.10 3.35%
DY 0.03 1.35 1.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.21 1.01 0.85 0.98 0.65 0.64 30.94%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 30/10/07 16/08/07 09/05/07 28/02/07 28/11/06 27/07/06 -
Price 1.08 1.55 1.11 1.01 1.08 1.23 0.68 -
P/RPS 3.62 6.08 4.34 4.27 5.71 4.94 2.87 16.69%
P/EPS 13.17 97.48 25.34 70.14 32.73 39.55 15.28 -9.40%
EY 7.59 1.03 3.95 1.43 3.06 2.53 6.54 10.40%
DY 0.04 1.41 1.97 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.16 0.87 0.82 0.89 1.04 0.59 23.45%

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