[MBSB] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 3.78%
YoY- 93.25%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 424,432 414,022 416,156 404,970 397,653 382,001 355,586 12.53%
PBT 42,508 44,244 54,044 64,646 57,495 58,124 43,377 -1.34%
Tax -29,496 -25,472 -21,468 5,343 9,946 9,942 9,942 -
NP 13,012 18,772 32,576 69,989 67,441 68,066 53,319 -60.98%
-
NP to SH 13,012 18,772 32,576 69,989 67,441 68,066 53,319 -60.98%
-
Tax Rate 69.39% 57.57% 39.72% -8.27% -17.30% -17.10% -22.92% -
Total Cost 411,420 395,250 383,580 334,981 330,212 313,935 302,267 22.84%
-
Net Worth 511,279 516,187 355,176 295,970 483,366 476,460 457,327 7.72%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 145 145 13,929 137 137 137 10,262 -94.17%
Div Payout % 1.12% 0.78% 42.76% 0.20% 0.20% 0.20% 19.25% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 511,279 516,187 355,176 295,970 483,366 476,460 457,327 7.72%
NOSH 702,499 699,156 486,542 398,291 348,648 344,586 344,736 60.80%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.07% 4.53% 7.83% 17.28% 16.96% 17.82% 14.99% -
ROE 2.54% 3.64% 9.17% 23.65% 13.95% 14.29% 11.66% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 60.42 59.22 85.53 101.68 114.06 110.86 103.15 -30.01%
EPS 1.85 2.68 6.70 17.57 19.34 19.75 15.47 -75.75%
DPS 0.02 0.02 2.86 0.03 0.04 0.04 2.98 -96.45%
NAPS 0.7278 0.7383 0.73 0.7431 1.3864 1.3827 1.3266 -33.00%
Adjusted Per Share Value based on latest NOSH - 398,291
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 5.15 5.02 5.04 4.91 4.82 4.63 4.31 12.61%
EPS 0.16 0.23 0.39 0.85 0.82 0.83 0.65 -60.75%
DPS 0.00 0.00 0.17 0.00 0.00 0.00 0.12 -
NAPS 0.062 0.0626 0.0431 0.0359 0.0586 0.0578 0.0554 7.79%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.93 0.70 0.81 1.16 1.67 0.98 1.28 -
P/RPS 1.54 1.18 0.95 1.14 1.46 0.88 1.24 15.55%
P/EPS 50.21 26.07 12.10 6.60 8.63 4.96 8.28 232.90%
EY 1.99 3.84 8.27 15.15 11.58 20.16 12.08 -69.98%
DY 0.02 0.03 3.53 0.03 0.02 0.04 2.33 -95.81%
P/NAPS 1.28 0.95 1.11 1.56 1.20 0.71 0.96 21.16%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 11/08/09 14/05/09 23/02/09 11/11/08 05/08/08 23/05/08 28/02/08 -
Price 1.03 0.93 0.77 0.90 1.49 1.34 1.08 -
P/RPS 1.70 1.57 0.90 0.89 1.31 1.21 1.05 37.92%
P/EPS 55.61 34.64 11.50 5.12 7.70 6.78 6.98 299.40%
EY 1.80 2.89 8.70 19.52 12.98 14.74 14.32 -74.93%
DY 0.02 0.02 3.72 0.04 0.03 0.03 2.76 -96.26%
P/NAPS 1.42 1.26 1.05 1.21 1.07 0.97 0.81 45.44%

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