[MBSB] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
05-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 72.37%
YoY- 71.78%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 582,218 345,251 216,790 208,514 166,447 144,842 109,244 32.14%
PBT 196,959 92,666 22,224 33,760 19,642 18,655 14,355 54.69%
Tax -50,432 35 -7,991 37 33 -154 37 -
NP 146,527 92,701 14,233 33,797 19,675 18,501 14,392 47.19%
-
NP to SH 146,527 92,701 14,233 33,797 19,675 18,501 14,392 47.19%
-
Tax Rate 25.61% -0.04% 35.96% -0.11% -0.17% 0.83% -0.26% -
Total Cost 435,691 252,550 202,557 174,717 146,772 126,341 94,852 28.91%
-
Net Worth 608,793 463,715 510,284 484,051 430,517 387,812 351,252 9.59%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 27,892 - - - 7,403 - - -
Div Payout % 19.04% - - - 37.63% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 608,793 463,715 510,284 484,051 430,517 387,812 351,252 9.59%
NOSH 743,791 700,158 701,133 349,142 338,058 337,609 337,840 14.05%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 25.17% 26.85% 6.57% 16.21% 11.82% 12.77% 13.17% -
ROE 24.07% 19.99% 2.79% 6.98% 4.57% 4.77% 4.10% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 78.28 49.31 30.92 59.72 49.24 42.90 32.34 15.86%
EPS 19.70 13.24 2.03 9.68 5.82 5.48 4.26 29.06%
DPS 3.75 0.00 0.00 0.00 2.19 0.00 0.00 -
NAPS 0.8185 0.6623 0.7278 1.3864 1.2735 1.1487 1.0397 -3.90%
Adjusted Per Share Value based on latest NOSH - 348,648
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 7.06 4.19 2.63 2.53 2.02 1.76 1.32 32.22%
EPS 1.78 1.12 0.17 0.41 0.24 0.22 0.17 47.88%
DPS 0.34 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 0.0738 0.0562 0.0619 0.0587 0.0522 0.047 0.0426 9.58%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.38 1.21 0.93 1.67 1.29 0.73 0.62 -
P/RPS 1.76 2.45 3.01 2.80 2.62 1.70 1.92 -1.43%
P/EPS 7.01 9.14 45.81 17.25 22.16 13.32 14.55 -11.45%
EY 14.28 10.94 2.18 5.80 4.51 7.51 6.87 12.96%
DY 2.72 0.00 0.00 0.00 1.70 0.00 0.00 -
P/NAPS 1.69 1.83 1.28 1.20 1.01 0.64 0.60 18.82%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 03/08/11 26/08/10 11/08/09 05/08/08 16/08/07 27/07/06 01/08/05 -
Price 1.68 1.40 1.03 1.49 1.11 0.68 0.62 -
P/RPS 2.15 2.84 3.33 2.49 2.25 1.58 1.92 1.90%
P/EPS 8.53 10.57 50.74 15.39 19.07 12.41 14.55 -8.51%
EY 11.73 9.46 1.97 6.50 5.24 8.06 6.87 9.32%
DY 2.23 0.00 0.00 0.00 1.97 0.00 0.00 -
P/NAPS 2.05 2.11 1.42 1.07 0.87 0.59 0.60 22.71%

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