[MBSB] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 47.22%
YoY- 32.69%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 404,970 397,653 382,001 355,586 316,615 314,664 308,266 19.88%
PBT 64,646 57,495 58,124 43,377 26,384 31,396 31,798 60.27%
Tax 5,343 9,946 9,942 9,942 9,832 9,960 9,773 -33.06%
NP 69,989 67,441 68,066 53,319 36,216 41,356 41,571 41.38%
-
NP to SH 69,989 67,441 68,066 53,319 36,216 41,356 41,571 41.38%
-
Tax Rate -8.27% -17.30% -17.10% -22.92% -37.27% -31.72% -30.73% -
Total Cost 334,981 330,212 313,935 302,267 280,399 273,308 266,695 16.36%
-
Net Worth 295,970 483,366 476,460 457,327 451,718 430,751 414,787 -20.09%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 137 137 137 10,262 14,814 7,407 - -
Div Payout % 0.20% 0.20% 0.20% 19.25% 40.91% 17.91% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 295,970 483,366 476,460 457,327 451,718 430,751 414,787 -20.09%
NOSH 398,291 348,648 344,586 344,736 338,238 338,242 337,499 11.64%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 17.28% 16.96% 17.82% 14.99% 11.44% 13.14% 13.49% -
ROE 23.65% 13.95% 14.29% 11.66% 8.02% 9.60% 10.02% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 101.68 114.06 110.86 103.15 93.61 93.03 91.34 7.39%
EPS 17.57 19.34 19.75 15.47 10.71 12.23 12.32 26.61%
DPS 0.03 0.04 0.04 2.98 4.38 2.19 0.00 -
NAPS 0.7431 1.3864 1.3827 1.3266 1.3355 1.2735 1.229 -28.43%
Adjusted Per Share Value based on latest NOSH - 344,736
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 4.93 4.84 4.65 4.32 3.85 3.83 3.75 19.94%
EPS 0.85 0.82 0.83 0.65 0.44 0.50 0.51 40.44%
DPS 0.00 0.00 0.00 0.12 0.18 0.09 0.00 -
NAPS 0.036 0.0588 0.0579 0.0556 0.0549 0.0524 0.0504 -20.04%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.16 1.67 0.98 1.28 1.62 1.29 1.05 -
P/RPS 1.14 1.46 0.88 1.24 1.73 1.39 1.15 -0.57%
P/EPS 6.60 8.63 4.96 8.28 15.13 10.55 8.52 -15.61%
EY 15.15 11.58 20.16 12.08 6.61 9.48 11.73 18.54%
DY 0.03 0.02 0.04 2.33 2.70 1.70 0.00 -
P/NAPS 1.56 1.20 0.71 0.96 1.21 1.01 0.85 49.73%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 11/11/08 05/08/08 23/05/08 28/02/08 30/10/07 16/08/07 09/05/07 -
Price 0.90 1.49 1.34 1.08 1.55 1.11 1.01 -
P/RPS 0.89 1.31 1.21 1.05 1.66 1.19 1.11 -13.65%
P/EPS 5.12 7.70 6.78 6.98 14.48 9.08 8.20 -26.88%
EY 19.52 12.98 14.74 14.32 6.91 11.02 12.20 36.68%
DY 0.04 0.03 0.03 2.76 2.83 1.97 0.00 -
P/NAPS 1.21 1.07 0.97 0.81 1.16 0.87 0.82 29.52%

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