[MBSB] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 27.66%
YoY- 63.73%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 416,156 404,970 397,653 382,001 355,586 316,615 314,664 20.38%
PBT 54,044 64,646 57,495 58,124 43,377 26,384 31,396 43.39%
Tax -21,468 5,343 9,946 9,942 9,942 9,832 9,960 -
NP 32,576 69,989 67,441 68,066 53,319 36,216 41,356 -14.64%
-
NP to SH 32,576 69,989 67,441 68,066 53,319 36,216 41,356 -14.64%
-
Tax Rate 39.72% -8.27% -17.30% -17.10% -22.92% -37.27% -31.72% -
Total Cost 383,580 334,981 330,212 313,935 302,267 280,399 273,308 25.22%
-
Net Worth 355,176 295,970 483,366 476,460 457,327 451,718 430,751 -12.01%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 13,929 137 137 137 10,262 14,814 7,407 52.06%
Div Payout % 42.76% 0.20% 0.20% 0.20% 19.25% 40.91% 17.91% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 355,176 295,970 483,366 476,460 457,327 451,718 430,751 -12.01%
NOSH 486,542 398,291 348,648 344,586 344,736 338,238 338,242 27.28%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.83% 17.28% 16.96% 17.82% 14.99% 11.44% 13.14% -
ROE 9.17% 23.65% 13.95% 14.29% 11.66% 8.02% 9.60% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 85.53 101.68 114.06 110.86 103.15 93.61 93.03 -5.42%
EPS 6.70 17.57 19.34 19.75 15.47 10.71 12.23 -32.92%
DPS 2.86 0.03 0.04 0.04 2.98 4.38 2.19 19.37%
NAPS 0.73 0.7431 1.3864 1.3827 1.3266 1.3355 1.2735 -30.87%
Adjusted Per Share Value based on latest NOSH - 344,586
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 5.06 4.93 4.84 4.65 4.32 3.85 3.83 20.30%
EPS 0.40 0.85 0.82 0.83 0.65 0.44 0.50 -13.76%
DPS 0.17 0.00 0.00 0.00 0.12 0.18 0.09 52.51%
NAPS 0.0432 0.036 0.0588 0.0579 0.0556 0.0549 0.0524 -12.02%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.81 1.16 1.67 0.98 1.28 1.62 1.29 -
P/RPS 0.95 1.14 1.46 0.88 1.24 1.73 1.39 -22.32%
P/EPS 12.10 6.60 8.63 4.96 8.28 15.13 10.55 9.52%
EY 8.27 15.15 11.58 20.16 12.08 6.61 9.48 -8.66%
DY 3.53 0.03 0.02 0.04 2.33 2.70 1.70 62.40%
P/NAPS 1.11 1.56 1.20 0.71 0.96 1.21 1.01 6.46%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 11/11/08 05/08/08 23/05/08 28/02/08 30/10/07 16/08/07 -
Price 0.77 0.90 1.49 1.34 1.08 1.55 1.11 -
P/RPS 0.90 0.89 1.31 1.21 1.05 1.66 1.19 -16.91%
P/EPS 11.50 5.12 7.70 6.78 6.98 14.48 9.08 16.97%
EY 8.70 19.52 12.98 14.74 14.32 6.91 11.02 -14.51%
DY 3.72 0.04 0.03 0.03 2.76 2.83 1.97 52.48%
P/NAPS 1.05 1.21 1.07 0.97 0.81 1.16 0.87 13.29%

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