[MBSB] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -17.7%
YoY- 66.54%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,229,728 748,030 505,549 402,730 336,885 305,477 220,710 33.12%
PBT 436,085 179,950 117,892 61,865 33,506 38,873 26,122 59.83%
Tax -113,945 -2,333 -28,673 -6,234 -102 -181 73 -
NP 322,140 177,617 89,218 55,630 33,404 38,692 26,196 51.89%
-
NP to SH 322,140 177,617 89,218 55,630 33,404 38,692 26,196 51.89%
-
Tax Rate 26.13% 1.30% 24.32% 10.08% 0.30% 0.47% -0.28% -
Total Cost 907,588 570,413 416,330 347,100 303,481 266,785 194,514 29.25%
-
Net Worth 752,164 506,321 562,119 295,561 451,528 398,563 356,245 13.25%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 58,253 - - - 9,872 - - -
Div Payout % 18.08% - - - 29.55% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 752,164 506,321 562,119 295,561 451,528 398,563 356,245 13.25%
NOSH 873,797 700,015 699,937 397,740 338,097 337,823 337,577 17.16%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 26.20% 23.74% 17.65% 13.81% 9.92% 12.67% 11.87% -
ROE 42.83% 35.08% 15.87% 18.82% 7.40% 9.71% 7.35% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 140.73 106.86 72.23 101.25 99.64 90.43 65.38 13.62%
EPS 36.87 25.37 12.75 13.99 9.88 11.45 7.76 29.64%
DPS 6.67 0.00 0.00 0.00 2.92 0.00 0.00 -
NAPS 0.8608 0.7233 0.8031 0.7431 1.3355 1.1798 1.0553 -3.33%
Adjusted Per Share Value based on latest NOSH - 398,291
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 14.91 9.07 6.13 4.88 4.08 3.70 2.68 33.09%
EPS 3.91 2.15 1.08 0.67 0.40 0.47 0.32 51.73%
DPS 0.71 0.00 0.00 0.00 0.12 0.00 0.00 -
NAPS 0.0912 0.0614 0.0681 0.0358 0.0547 0.0483 0.0432 13.25%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.30 1.55 0.94 1.16 1.62 0.77 0.70 -
P/RPS 0.92 1.45 1.30 1.15 1.63 0.85 1.07 -2.48%
P/EPS 3.53 6.11 7.37 8.29 16.40 6.72 9.02 -14.46%
EY 28.36 16.37 13.56 12.06 6.10 14.87 11.09 16.93%
DY 5.13 0.00 0.00 0.00 1.80 0.00 0.00 -
P/NAPS 1.51 2.14 1.17 1.56 1.21 0.65 0.66 14.78%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 31/10/11 21/10/10 05/11/09 11/11/08 30/10/07 28/11/06 10/11/05 -
Price 1.77 1.60 0.90 0.90 1.55 1.23 0.64 -
P/RPS 1.26 1.50 1.25 0.89 1.56 1.36 0.98 4.27%
P/EPS 4.80 6.31 7.06 6.43 15.69 10.74 8.25 -8.62%
EY 20.83 15.86 14.16 15.54 6.37 9.31 12.13 9.42%
DY 3.77 0.00 0.00 0.00 1.88 0.00 0.00 -
P/NAPS 2.06 2.21 1.12 1.21 1.16 1.04 0.61 22.47%

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