[MBSB] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 202.06%
YoY- 644.39%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 2,249,900 1,515,516 1,177,996 676,488 416,684 425,220 319,560 38.40%
PBT 948,440 441,880 364,104 172,716 39,156 78,356 19,368 91.16%
Tax -283,864 -124,220 -90,984 72 -15,944 72 72 -
NP 664,576 317,660 273,120 172,788 23,212 78,428 19,440 80.05%
-
NP to SH 664,576 317,660 273,120 172,788 23,212 78,428 19,440 80.05%
-
Tax Rate 29.93% 28.11% 24.99% -0.04% 40.72% -0.09% -0.37% -
Total Cost 1,585,324 1,197,856 904,876 503,700 393,472 346,792 300,120 31.93%
-
Net Worth 1,606,312 1,215,061 450,858 435,190 516,187 476,460 414,787 25.28%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - 55,133 - -
Div Payout % - - - - - 70.30% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,606,312 1,215,061 450,858 435,190 516,187 476,460 414,787 25.28%
NOSH 1,270,214 1,216,156 700,307 700,113 699,156 344,586 337,499 24.69%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 29.54% 20.96% 23.19% 25.54% 5.57% 18.44% 6.08% -
ROE 41.37% 26.14% 60.58% 39.70% 4.50% 16.46% 4.69% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 177.13 124.62 168.21 96.63 59.60 123.40 94.68 10.99%
EPS 52.32 26.12 39.00 24.68 3.32 22.76 5.76 44.39%
DPS 0.00 0.00 0.00 0.00 0.00 16.00 0.00 -
NAPS 1.2646 0.9991 0.6438 0.6216 0.7383 1.3827 1.229 0.47%
Adjusted Per Share Value based on latest NOSH - 700,113
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 27.28 18.37 14.28 8.20 5.05 5.15 3.87 38.42%
EPS 8.06 3.85 3.31 2.09 0.28 0.95 0.24 79.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.67 0.00 -
NAPS 0.1947 0.1473 0.0547 0.0528 0.0626 0.0578 0.0503 25.27%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.74 2.18 2.26 1.05 0.70 0.98 1.05 -
P/RPS 1.55 1.75 1.34 1.09 1.17 0.79 1.11 5.71%
P/EPS 5.24 8.35 5.79 4.25 21.08 4.31 18.23 -18.74%
EY 19.09 11.98 17.26 23.50 4.74 23.22 5.49 23.06%
DY 0.00 0.00 0.00 0.00 0.00 16.33 0.00 -
P/NAPS 2.17 2.18 3.51 1.69 0.95 0.71 0.85 16.89%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 03/05/13 11/05/12 11/05/11 27/05/10 14/05/09 23/05/08 09/05/07 -
Price 2.80 2.26 1.44 1.03 0.93 1.34 1.01 -
P/RPS 1.58 1.81 0.86 1.07 1.56 1.09 1.07 6.70%
P/EPS 5.35 8.65 3.69 4.17 28.01 5.89 17.53 -17.93%
EY 18.69 11.56 27.08 23.96 3.57 16.99 5.70 21.86%
DY 0.00 0.00 0.00 0.00 0.00 11.94 0.00 -
P/NAPS 2.21 2.26 2.24 1.66 1.26 0.97 0.82 17.94%

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