[MBSB] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -15.11%
YoY- -13.67%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 748,030 505,549 402,730 336,885 305,477 220,710 186,810 26.00%
PBT 179,950 117,892 61,865 33,506 38,873 26,122 27,541 36.70%
Tax -2,333 -28,673 -6,234 -102 -181 73 -1,272 10.63%
NP 177,617 89,218 55,630 33,404 38,692 26,196 26,269 37.49%
-
NP to SH 177,617 89,218 55,630 33,404 38,692 26,196 26,269 37.49%
-
Tax Rate 1.30% 24.32% 10.08% 0.30% 0.47% -0.28% 4.62% -
Total Cost 570,413 416,330 347,100 303,481 266,785 194,514 160,541 23.51%
-
Net Worth 506,321 562,119 295,561 451,528 398,563 356,245 321,551 7.85%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 9,872 - - - -
Div Payout % - - - 29.55% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 506,321 562,119 295,561 451,528 398,563 356,245 321,551 7.85%
NOSH 700,015 699,937 397,740 338,097 337,823 337,577 337,941 12.89%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 23.74% 17.65% 13.81% 9.92% 12.67% 11.87% 14.06% -
ROE 35.08% 15.87% 18.82% 7.40% 9.71% 7.35% 8.17% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 106.86 72.23 101.25 99.64 90.43 65.38 55.28 11.60%
EPS 25.37 12.75 13.99 9.88 11.45 7.76 7.77 21.78%
DPS 0.00 0.00 0.00 2.92 0.00 0.00 0.00 -
NAPS 0.7233 0.8031 0.7431 1.3355 1.1798 1.0553 0.9515 -4.46%
Adjusted Per Share Value based on latest NOSH - 338,238
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 9.10 6.15 4.90 4.10 3.72 2.68 2.27 26.02%
EPS 2.16 1.09 0.68 0.41 0.47 0.32 0.32 37.45%
DPS 0.00 0.00 0.00 0.12 0.00 0.00 0.00 -
NAPS 0.0616 0.0684 0.0359 0.0549 0.0485 0.0433 0.0391 7.86%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.55 0.94 1.16 1.62 0.77 0.70 0.69 -
P/RPS 1.45 1.30 1.15 1.63 0.85 1.07 1.25 2.50%
P/EPS 6.11 7.37 8.29 16.40 6.72 9.02 8.88 -6.03%
EY 16.37 13.56 12.06 6.10 14.87 11.09 11.27 6.41%
DY 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
P/NAPS 2.14 1.17 1.56 1.21 0.65 0.66 0.73 19.62%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 21/10/10 05/11/09 11/11/08 30/10/07 28/11/06 10/11/05 22/10/04 -
Price 1.60 0.90 0.90 1.55 1.23 0.64 0.71 -
P/RPS 1.50 1.25 0.89 1.56 1.36 0.98 1.28 2.67%
P/EPS 6.31 7.06 6.43 15.69 10.74 8.25 9.13 -5.96%
EY 15.86 14.16 15.54 6.37 9.31 12.13 10.95 6.36%
DY 0.00 0.00 0.00 1.88 0.00 0.00 0.00 -
P/NAPS 2.21 1.12 1.21 1.16 1.04 0.61 0.75 19.72%

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