[MBSB] QoQ 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- 163.44%
YoY- -70.4%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 158,797 162,372 112,619 104,171 114,108 93,534 102,209 34.03%
PBT -8,104 66,195 12,435 9,789 7,645 12,639 14,171 -
Tax -1,607 -13,514 -4,005 -3,986 -16,792 -4,713 19 -
NP -9,711 52,681 8,430 5,803 -9,147 7,926 14,190 -
-
NP to SH -9,711 52,681 8,430 5,803 -9,147 7,926 14,190 -
-
Tax Rate - 20.42% 32.21% 40.72% 219.65% 37.29% -0.13% -
Total Cost 168,508 109,691 104,189 98,368 123,255 85,608 88,019 53.99%
-
Net Worth 551,361 562,607 511,279 516,187 355,176 295,970 483,366 9.14%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 27,945 - - - 145 - - -
Div Payout % 0.00% - - - 0.00% - - -
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 551,361 562,607 511,279 516,187 355,176 295,970 483,366 9.14%
NOSH 698,633 700,545 702,499 699,156 486,542 398,291 348,648 58.74%
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 -6.12% 32.44% 7.49% 5.57% -8.02% 8.47% 13.88% -
ROE -1.76% 9.36% 1.65% 1.12% -2.58% 2.68% 2.94% -
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 22.73 23.18 16.03 14.90 23.45 23.48 29.32 -15.57%
EPS -1.39 7.52 1.20 0.83 -1.88 1.99 4.07 -
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 1.93 1.97 1.37 1.27 1.39 1.14 1.24 34.19%
EPS -0.12 0.64 0.10 0.07 -0.11 0.10 0.17 -
DPS 0.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0671 0.0684 0.0622 0.0628 0.0432 0.036 0.0588 9.17%
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 4.44 4.06 5.80 4.70 3.45 4.94 5.70 -15.30%
P/EPS -72.66 12.50 77.50 84.34 -43.09 58.29 41.03 -
EY -1.38 8.00 1.29 1.19 -2.32 1.72 2.44 -
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 4.49 3.88 6.42 6.24 3.28 3.83 5.08 -7.88%
P/EPS -73.38 11.97 85.83 112.05 -40.96 45.23 36.61 -
EY -1.36 8.36 1.17 0.89 -2.44 2.21 2.73 -
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