[MBSB] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
05-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -0.92%
YoY- 63.07%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 414,022 416,156 404,970 397,653 382,001 355,586 316,615 19.56%
PBT 44,244 54,044 64,646 57,495 58,124 43,377 26,384 41.10%
Tax -25,472 -21,468 5,343 9,946 9,942 9,942 9,832 -
NP 18,772 32,576 69,989 67,441 68,066 53,319 36,216 -35.44%
-
NP to SH 18,772 32,576 69,989 67,441 68,066 53,319 36,216 -35.44%
-
Tax Rate 57.57% 39.72% -8.27% -17.30% -17.10% -22.92% -37.27% -
Total Cost 395,250 383,580 334,981 330,212 313,935 302,267 280,399 25.69%
-
Net Worth 516,187 355,176 295,970 483,366 476,460 457,327 451,718 9.29%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 145 13,929 137 137 137 10,262 14,814 -95.41%
Div Payout % 0.78% 42.76% 0.20% 0.20% 0.20% 19.25% 40.91% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 516,187 355,176 295,970 483,366 476,460 457,327 451,718 9.29%
NOSH 699,156 486,542 398,291 348,648 344,586 344,736 338,238 62.19%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.53% 7.83% 17.28% 16.96% 17.82% 14.99% 11.44% -
ROE 3.64% 9.17% 23.65% 13.95% 14.29% 11.66% 8.02% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 59.22 85.53 101.68 114.06 110.86 103.15 93.61 -26.28%
EPS 2.68 6.70 17.57 19.34 19.75 15.47 10.71 -60.25%
DPS 0.02 2.86 0.03 0.04 0.04 2.98 4.38 -97.23%
NAPS 0.7383 0.73 0.7431 1.3864 1.3827 1.3266 1.3355 -32.61%
Adjusted Per Share Value based on latest NOSH - 348,648
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 5.02 5.04 4.91 4.82 4.63 4.31 3.84 19.53%
EPS 0.23 0.39 0.85 0.82 0.83 0.65 0.44 -35.08%
DPS 0.00 0.17 0.00 0.00 0.00 0.12 0.18 -
NAPS 0.0626 0.0431 0.0359 0.0586 0.0578 0.0554 0.0548 9.26%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.70 0.81 1.16 1.67 0.98 1.28 1.62 -
P/RPS 1.18 0.95 1.14 1.46 0.88 1.24 1.73 -22.49%
P/EPS 26.07 12.10 6.60 8.63 4.96 8.28 15.13 43.67%
EY 3.84 8.27 15.15 11.58 20.16 12.08 6.61 -30.35%
DY 0.03 3.53 0.03 0.02 0.04 2.33 2.70 -95.00%
P/NAPS 0.95 1.11 1.56 1.20 0.71 0.96 1.21 -14.88%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 14/05/09 23/02/09 11/11/08 05/08/08 23/05/08 28/02/08 30/10/07 -
Price 0.93 0.77 0.90 1.49 1.34 1.08 1.55 -
P/RPS 1.57 0.90 0.89 1.31 1.21 1.05 1.66 -3.64%
P/EPS 34.64 11.50 5.12 7.70 6.78 6.98 14.48 78.77%
EY 2.89 8.70 19.52 12.98 14.74 14.32 6.91 -44.04%
DY 0.02 3.72 0.04 0.03 0.03 2.76 2.83 -96.30%
P/NAPS 1.26 1.05 1.21 1.07 0.97 0.81 1.16 5.66%

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