[MBSB] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 370.13%
YoY- 60.38%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,344,035 922,296 561,023 379,162 302,048 252,664 229,108 34.25%
PBT 410,480 327,064 134,963 88,419 46,399 25,130 29,155 55.32%
Tax -147,435 -85,459 -1,750 -21,505 -4,676 -77 -136 220.17%
NP 263,045 241,605 133,213 66,914 41,723 25,053 29,019 44.34%
-
NP to SH 263,045 241,605 133,213 66,914 41,723 25,053 29,019 44.34%
-
Tax Rate 35.92% 26.13% 1.30% 24.32% 10.08% 0.31% 0.47% -
Total Cost 1,080,990 680,691 427,810 312,248 260,325 227,611 200,089 32.43%
-
Net Worth 1,335,160 752,164 506,321 562,119 295,561 451,528 398,563 22.29%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 72,932 43,689 - - - 7,404 - -
Div Payout % 27.73% 18.08% - - - 29.55% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,335,160 752,164 506,321 562,119 295,561 451,528 398,563 22.29%
NOSH 1,215,549 873,797 700,015 699,937 397,740 338,097 337,823 23.76%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 19.57% 26.20% 23.74% 17.65% 13.81% 9.92% 12.67% -
ROE 19.70% 32.12% 26.31% 11.90% 14.12% 5.55% 7.28% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 110.57 105.55 80.14 54.17 75.94 74.73 67.82 8.47%
EPS 21.64 27.65 19.03 9.56 10.49 7.41 8.59 16.63%
DPS 6.00 5.00 0.00 0.00 0.00 2.19 0.00 -
NAPS 1.0984 0.8608 0.7233 0.8031 0.7431 1.3355 1.1798 -1.18%
Adjusted Per Share Value based on latest NOSH - 700,545
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 16.35 11.22 6.82 4.61 3.67 3.07 2.79 34.23%
EPS 3.20 2.94 1.62 0.81 0.51 0.30 0.35 44.55%
DPS 0.89 0.53 0.00 0.00 0.00 0.09 0.00 -
NAPS 0.1624 0.0915 0.0616 0.0684 0.0359 0.0549 0.0485 22.29%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.41 1.30 1.55 0.94 1.16 1.62 0.77 -
P/RPS 2.18 1.23 1.93 1.74 1.53 2.17 1.14 11.39%
P/EPS 11.14 4.70 8.15 9.83 11.06 21.86 8.96 3.69%
EY 8.98 21.27 12.28 10.17 9.04 4.57 11.16 -3.55%
DY 2.49 3.85 0.00 0.00 0.00 1.35 0.00 -
P/NAPS 2.19 1.51 2.14 1.17 1.56 1.21 0.65 22.41%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 05/11/12 31/10/11 21/10/10 05/11/09 11/11/08 30/10/07 28/11/06 -
Price 2.28 1.77 1.60 0.90 0.90 1.55 1.23 -
P/RPS 2.06 1.68 2.00 1.66 1.19 2.07 1.81 2.17%
P/EPS 10.54 6.40 8.41 9.41 8.58 20.92 14.32 -4.97%
EY 9.49 15.62 11.89 10.62 11.66 4.78 6.98 5.24%
DY 2.63 2.82 0.00 0.00 0.00 1.41 0.00 -
P/NAPS 2.08 2.06 2.21 1.12 1.21 1.16 1.04 12.23%

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