[MBSB] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
29-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -57.92%
YoY- -54.99%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 425,220 319,560 258,732 175,584 190,692 148,572 231,948 10.61%
PBT 78,356 19,368 13,812 13,288 30,796 -74,908 -78,836 -
Tax 72 72 72 72 -1,112 72 78,836 -68.81%
NP 78,428 19,440 13,884 13,360 29,684 -74,836 0 -
-
NP to SH 78,428 19,440 13,884 13,360 29,684 -74,836 -78,836 -
-
Tax Rate -0.09% -0.37% -0.52% -0.54% 3.61% - - -
Total Cost 346,792 300,120 244,848 162,224 161,008 223,408 231,948 6.92%
-
Net Worth 476,460 414,787 378,170 344,593 308,713 49,203 174,304 18.22%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 55,133 - - - - - - -
Div Payout % 70.30% - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 476,460 414,787 378,170 344,593 308,713 49,203 174,304 18.22%
NOSH 344,586 337,499 336,990 337,373 337,318 337,707 338,061 0.31%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 18.44% 6.08% 5.37% 7.61% 15.57% -50.37% 0.00% -
ROE 16.46% 4.69% 3.67% 3.88% 9.62% -152.09% -45.23% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 123.40 94.68 76.78 52.04 56.53 43.99 68.61 10.26%
EPS 22.76 5.76 4.12 3.96 8.80 -22.16 -23.32 -
DPS 16.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3827 1.229 1.1222 1.0214 0.9152 0.1457 0.5156 17.85%
Adjusted Per Share Value based on latest NOSH - 337,373
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 5.15 3.87 3.14 2.13 2.31 1.80 2.81 10.61%
EPS 0.95 0.24 0.17 0.16 0.36 -0.91 -0.96 -
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0578 0.0503 0.0458 0.0418 0.0374 0.006 0.0211 18.26%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.98 1.05 0.68 0.72 0.70 0.29 0.53 -
P/RPS 0.79 1.11 0.89 1.38 1.24 0.66 0.77 0.42%
P/EPS 4.31 18.23 16.50 18.18 7.95 -1.31 -2.27 -
EY 23.22 5.49 6.06 5.50 12.57 -76.41 -44.00 -
DY 16.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.85 0.61 0.70 0.76 1.99 1.03 -6.00%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 23/05/08 09/05/07 28/04/06 29/04/05 28/05/04 28/05/03 30/05/02 -
Price 1.34 1.01 0.68 0.67 0.74 0.31 0.51 -
P/RPS 1.09 1.07 0.89 1.29 1.31 0.70 0.74 6.66%
P/EPS 5.89 17.53 16.50 16.92 8.41 -1.40 -2.19 -
EY 16.99 5.70 6.06 5.91 11.89 -71.48 -45.73 -
DY 11.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.82 0.61 0.66 0.81 2.13 0.99 -0.33%

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