[MBSB] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -35.88%
YoY- 75.6%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,831,560 1,269,438 769,940 537,959 416,155 355,586 293,059 35.68%
PBT 656,227 428,262 207,397 80,315 54,043 43,377 30,409 66.77%
Tax -209,576 -102,830 -61,372 -23,112 -21,468 9,942 9,773 -
NP 446,651 325,432 146,025 57,203 32,575 53,319 40,182 49.33%
-
NP to SH 446,651 325,432 146,025 57,203 32,575 53,319 40,182 49.33%
-
Tax Rate 31.94% 24.01% 29.59% 28.78% 39.72% -22.92% -32.14% -
Total Cost 1,384,909 944,006 623,915 480,756 383,580 302,267 252,877 32.73%
-
Net Worth 1,466,473 933,045 381,135 552,565 354,392 457,647 410,403 23.62%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 401,074 37,630 - 28,006 145 137 - -
Div Payout % 89.80% 11.56% - 48.96% 0.45% 0.26% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,466,473 933,045 381,135 552,565 354,392 457,647 410,403 23.62%
NOSH 1,215,376 1,003,490 700,359 700,159 485,469 344,899 337,947 23.75%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 24.39% 25.64% 18.97% 10.63% 7.83% 14.99% 13.71% -
ROE 30.46% 34.88% 38.31% 10.35% 9.19% 11.65% 9.79% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 150.70 126.50 109.93 76.83 85.72 103.10 86.72 9.63%
EPS 36.75 32.43 20.85 8.17 6.71 15.46 11.89 20.67%
DPS 33.00 3.75 0.00 4.00 0.03 0.04 0.00 -
NAPS 1.2066 0.9298 0.5442 0.7892 0.73 1.3269 1.2144 -0.10%
Adjusted Per Share Value based on latest NOSH - 698,633
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 22.28 15.44 9.36 6.54 5.06 4.32 3.56 35.71%
EPS 5.43 3.96 1.78 0.70 0.40 0.65 0.49 49.25%
DPS 4.88 0.46 0.00 0.34 0.00 0.00 0.00 -
NAPS 0.1784 0.1135 0.0464 0.0672 0.0431 0.0557 0.0499 23.63%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.26 1.88 1.49 1.01 0.81 1.28 1.19 -
P/RPS 1.50 1.49 1.36 1.31 0.94 1.24 1.37 1.52%
P/EPS 6.15 5.80 7.15 12.36 12.07 8.28 10.01 -7.79%
EY 16.26 17.25 13.99 8.09 8.28 12.08 9.99 8.44%
DY 14.60 1.99 0.00 3.96 0.04 0.03 0.00 -
P/NAPS 1.87 2.02 2.74 1.28 1.11 0.96 0.98 11.35%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/01/13 02/02/12 14/02/11 22/02/10 23/02/09 28/02/08 28/02/07 -
Price 2.26 2.23 1.48 1.02 0.77 1.08 1.08 -
P/RPS 1.50 1.76 1.35 1.33 0.90 1.05 1.25 3.08%
P/EPS 6.15 6.88 7.10 12.48 11.48 6.99 9.08 -6.28%
EY 16.26 14.54 14.09 8.01 8.71 14.31 11.01 6.70%
DY 14.60 1.68 0.00 3.92 0.04 0.04 0.00 -
P/NAPS 1.87 2.40 2.72 1.29 1.05 0.81 0.89 13.15%

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