[MBSB] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -53.46%
YoY- -38.9%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 493,270 424,432 414,022 416,156 404,970 397,653 382,001 18.56%
PBT 96,064 42,508 44,244 54,044 64,646 57,495 58,124 39.74%
Tax -38,297 -29,496 -25,472 -21,468 5,343 9,946 9,942 -
NP 57,767 13,012 18,772 32,576 69,989 67,441 68,066 -10.35%
-
NP to SH 57,767 13,012 18,772 32,576 69,989 67,441 68,066 -10.35%
-
Tax Rate 39.87% 69.39% 57.57% 39.72% -8.27% -17.30% -17.10% -
Total Cost 435,503 411,420 395,250 383,580 334,981 330,212 313,935 24.36%
-
Net Worth 562,607 511,279 516,187 355,176 295,970 483,366 476,460 11.70%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 145 145 145 13,929 137 137 137 3.85%
Div Payout % 0.25% 1.12% 0.78% 42.76% 0.20% 0.20% 0.20% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 562,607 511,279 516,187 355,176 295,970 483,366 476,460 11.70%
NOSH 700,545 702,499 699,156 486,542 398,291 348,648 344,586 60.41%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.71% 3.07% 4.53% 7.83% 17.28% 16.96% 17.82% -
ROE 10.27% 2.54% 3.64% 9.17% 23.65% 13.95% 14.29% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 70.41 60.42 59.22 85.53 101.68 114.06 110.86 -26.09%
EPS 8.25 1.85 2.68 6.70 17.57 19.34 19.75 -44.09%
DPS 0.02 0.02 0.02 2.86 0.03 0.04 0.04 -36.97%
NAPS 0.8031 0.7278 0.7383 0.73 0.7431 1.3864 1.3827 -30.36%
Adjusted Per Share Value based on latest NOSH - 486,542
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.00 5.16 5.04 5.06 4.93 4.84 4.65 18.50%
EPS 0.70 0.16 0.23 0.40 0.85 0.82 0.83 -10.72%
DPS 0.00 0.00 0.00 0.17 0.00 0.00 0.00 -
NAPS 0.0684 0.0622 0.0628 0.0432 0.036 0.0588 0.0579 11.73%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.94 0.93 0.70 0.81 1.16 1.67 0.98 -
P/RPS 1.33 1.54 1.18 0.95 1.14 1.46 0.88 31.66%
P/EPS 11.40 50.21 26.07 12.10 6.60 8.63 4.96 74.07%
EY 8.77 1.99 3.84 8.27 15.15 11.58 20.16 -42.55%
DY 0.02 0.02 0.03 3.53 0.03 0.02 0.04 -36.97%
P/NAPS 1.17 1.28 0.95 1.11 1.56 1.20 0.71 39.47%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 11/08/09 14/05/09 23/02/09 11/11/08 05/08/08 23/05/08 -
Price 0.90 1.03 0.93 0.77 0.90 1.49 1.34 -
P/RPS 1.28 1.70 1.57 0.90 0.89 1.31 1.21 3.81%
P/EPS 10.91 55.61 34.64 11.50 5.12 7.70 6.78 37.27%
EY 9.16 1.80 2.89 8.70 19.52 12.98 14.74 -27.15%
DY 0.02 0.02 0.02 3.72 0.04 0.03 0.03 -23.66%
P/NAPS 1.12 1.42 1.26 1.05 1.21 1.07 0.97 10.05%

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