[MBSB] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 102.42%
YoY- 6.35%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 690,502 433,580 417,028 332,894 289,684 218,488 174,282 25.77%
PBT 185,332 44,448 67,520 39,284 37,310 28,710 28,586 36.53%
Tax 70 -15,982 74 66 -308 74 -1,946 -
NP 185,402 28,466 67,594 39,350 37,002 28,784 26,640 38.15%
-
NP to SH 185,402 28,466 67,594 39,350 37,002 28,784 26,640 38.15%
-
Tax Rate -0.04% 35.96% -0.11% -0.17% 0.83% -0.26% 6.81% -
Total Cost 505,100 405,114 349,434 293,544 252,682 189,704 147,642 22.74%
-
Net Worth 463,715 510,284 484,051 430,517 387,812 351,252 315,285 6.63%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - 14,806 - - - -
Div Payout % - - - 37.63% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 463,715 510,284 484,051 430,517 387,812 351,252 315,285 6.63%
NOSH 700,158 701,133 349,142 338,058 337,609 337,840 338,071 12.89%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 26.85% 6.57% 16.21% 11.82% 12.77% 13.17% 15.29% -
ROE 39.98% 5.58% 13.96% 9.14% 9.54% 8.19% 8.45% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 98.62 61.84 119.44 98.47 85.80 64.67 51.55 11.41%
EPS 26.48 4.06 19.36 11.64 10.96 8.52 7.88 22.37%
DPS 0.00 0.00 0.00 4.38 0.00 0.00 0.00 -
NAPS 0.6623 0.7278 1.3864 1.2735 1.1487 1.0397 0.9326 -5.54%
Adjusted Per Share Value based on latest NOSH - 338,242
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 8.37 5.26 5.06 4.04 3.51 2.65 2.11 25.80%
EPS 2.25 0.35 0.82 0.48 0.45 0.35 0.32 38.39%
DPS 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
NAPS 0.0562 0.0619 0.0587 0.0522 0.047 0.0426 0.0382 6.64%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.21 0.93 1.67 1.29 0.73 0.62 0.73 -
P/RPS 1.23 1.50 1.40 1.31 0.85 0.96 1.42 -2.36%
P/EPS 4.57 22.91 8.63 11.08 6.66 7.28 9.26 -11.09%
EY 21.88 4.37 11.59 9.02 15.01 13.74 10.79 12.49%
DY 0.00 0.00 0.00 3.40 0.00 0.00 0.00 -
P/NAPS 1.83 1.28 1.20 1.01 0.64 0.60 0.78 15.26%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 11/08/09 05/08/08 16/08/07 27/07/06 01/08/05 28/07/04 -
Price 1.40 1.03 1.49 1.11 0.68 0.62 0.70 -
P/RPS 1.42 1.67 1.25 1.13 0.79 0.96 1.36 0.72%
P/EPS 5.29 25.37 7.70 9.54 6.20 7.28 8.88 -8.26%
EY 18.91 3.94 12.99 10.49 16.12 13.74 11.26 9.02%
DY 0.00 0.00 0.00 3.95 0.00 0.00 0.00 -
P/NAPS 2.11 1.42 1.07 0.87 0.59 0.60 0.75 18.80%

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