[MBSB] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
22-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 47.91%
YoY- 143.21%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 252,664 229,108 165,533 140,108 113,350 173,364 223,514 2.06%
PBT 25,130 29,155 19,592 20,656 -45,669 -63,957 -74,271 -
Tax -77 -136 55 -954 73 55 74,271 -
NP 25,053 29,019 19,647 19,702 -45,596 -63,902 0 -
-
NP to SH 25,053 29,019 19,647 19,702 -45,596 -63,902 -76,030 -
-
Tax Rate 0.31% 0.47% -0.28% 4.62% - - - -
Total Cost 227,611 200,089 145,886 120,406 158,946 237,266 223,514 0.30%
-
Net Worth 451,528 398,563 356,245 321,551 322,380 129,941 609,895 -4.88%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 7,404 - - - - - - -
Div Payout % 29.55% - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 451,528 398,563 356,245 321,551 322,380 129,941 609,895 -4.88%
NOSH 338,097 337,823 337,577 337,941 337,748 337,860 337,911 0.00%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.92% 12.67% 11.87% 14.06% -40.23% -36.86% 0.00% -
ROE 5.55% 7.28% 5.52% 6.13% -14.14% -49.18% -12.47% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 74.73 67.82 49.04 41.46 33.56 51.31 66.15 2.05%
EPS 7.41 8.59 5.82 5.83 -13.50 -18.91 -22.50 -
DPS 2.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3355 1.1798 1.0553 0.9515 0.9545 0.3846 1.8049 -4.89%
Adjusted Per Share Value based on latest NOSH - 337,671
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 3.06 2.78 2.01 1.70 1.37 2.10 2.71 2.04%
EPS 0.30 0.35 0.24 0.24 -0.55 -0.77 -0.92 -
DPS 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0547 0.0483 0.0432 0.039 0.0391 0.0158 0.0739 -4.88%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.62 0.77 0.70 0.69 0.79 0.25 0.65 -
P/RPS 2.17 1.14 1.43 1.66 2.35 0.49 0.98 14.15%
P/EPS 21.86 8.96 12.03 11.84 -5.85 -1.32 -2.89 -
EY 4.57 11.16 8.31 8.45 -17.09 -75.65 -34.62 -
DY 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.65 0.66 0.73 0.83 0.65 0.36 22.37%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/10/07 28/11/06 10/11/05 22/10/04 21/11/03 27/11/02 29/11/01 -
Price 1.55 1.23 0.64 0.71 0.76 0.43 0.69 -
P/RPS 2.07 1.81 1.31 1.71 2.26 0.84 1.04 12.15%
P/EPS 20.92 14.32 11.00 12.18 -5.63 -2.27 -3.07 -
EY 4.78 6.98 9.09 8.21 -17.76 -43.99 -32.61 -
DY 1.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.04 0.61 0.75 0.80 1.12 0.38 20.43%

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