[MBSB] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 544.83%
YoY- 644.39%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 208,915 215,772 176,129 169,122 158,797 162,372 112,619 50.80%
PBT 72,435 42,297 49,489 43,179 -8,104 66,195 12,435 222.70%
Tax -59,621 -1,785 18 18 -1,607 -13,514 -4,005 502.18%
NP 12,814 40,512 49,507 43,197 -9,711 52,681 8,430 32.10%
-
NP to SH 12,814 40,512 49,507 43,197 -9,711 52,681 8,430 32.10%
-
Tax Rate 82.31% 4.22% -0.04% -0.04% - 20.42% 32.21% -
Total Cost 196,101 175,260 126,622 125,925 168,508 109,691 104,189 52.26%
-
Net Worth 381,058 506,085 463,759 435,190 551,361 562,607 511,279 -17.75%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 27,945 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 381,058 506,085 463,759 435,190 551,361 562,607 511,279 -17.75%
NOSH 700,218 699,689 700,226 700,113 698,633 700,545 702,499 -0.21%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.13% 18.78% 28.11% 25.54% -6.12% 32.44% 7.49% -
ROE 3.36% 8.00% 10.68% 9.93% -1.76% 9.36% 1.65% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 29.84 30.84 25.15 24.16 22.73 23.18 16.03 51.15%
EPS 1.83 5.79 7.07 6.17 -1.39 7.52 1.20 32.38%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.5442 0.7233 0.6623 0.6216 0.7892 0.8031 0.7278 -17.57%
Adjusted Per Share Value based on latest NOSH - 700,113
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.53 2.62 2.14 2.05 1.93 1.97 1.37 50.35%
EPS 0.16 0.49 0.60 0.52 -0.12 0.64 0.10 36.68%
DPS 0.00 0.00 0.00 0.00 0.34 0.00 0.00 -
NAPS 0.0462 0.0614 0.0562 0.0528 0.0668 0.0682 0.062 -17.76%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.49 1.55 1.21 1.05 1.01 0.94 0.93 -
P/RPS 4.99 5.03 4.81 4.35 4.44 4.06 5.80 -9.51%
P/EPS 81.42 26.77 17.11 17.02 -72.66 12.50 77.50 3.33%
EY 1.23 3.74 5.84 5.88 -1.38 8.00 1.29 -3.11%
DY 0.00 0.00 0.00 0.00 3.96 0.00 0.00 -
P/NAPS 2.74 2.14 1.83 1.69 1.28 1.17 1.28 65.86%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 14/02/11 21/10/10 26/08/10 27/05/10 22/02/10 05/11/09 11/08/09 -
Price 1.48 1.60 1.40 1.03 1.02 0.90 1.03 -
P/RPS 4.96 5.19 5.57 4.26 4.49 3.88 6.42 -15.76%
P/EPS 80.87 27.63 19.80 16.69 -73.38 11.97 85.83 -3.88%
EY 1.24 3.62 5.05 5.99 -1.36 8.36 1.17 3.93%
DY 0.00 0.00 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 2.72 2.21 2.11 1.66 1.29 1.12 1.42 54.05%

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