[MBSB] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
09-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -87.91%
YoY- 40.02%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 169,122 104,171 106,305 79,890 64,683 43,896 47,673 23.48%
PBT 43,179 9,789 19,589 4,842 3,453 3,322 7,699 33.27%
Tax 18 -3,986 18 18 18 18 -278 -
NP 43,197 5,803 19,607 4,860 3,471 3,340 7,421 34.10%
-
NP to SH 43,197 5,803 19,607 4,860 3,471 3,340 7,421 34.10%
-
Tax Rate -0.04% 40.72% -0.09% -0.37% -0.52% -0.54% 3.61% -
Total Cost 125,925 98,368 86,698 75,030 61,212 40,556 40,252 20.92%
-
Net Worth 435,190 516,187 476,460 414,787 378,170 344,593 308,713 5.88%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - 13,783 - - - - -
Div Payout % - - 70.30% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 435,190 516,187 476,460 414,787 378,170 344,593 308,713 5.88%
NOSH 700,113 699,156 344,586 337,499 336,990 337,373 337,318 12.93%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 25.54% 5.57% 18.44% 6.08% 5.37% 7.61% 15.57% -
ROE 9.93% 1.12% 4.12% 1.17% 0.92% 0.97% 2.40% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 24.16 14.90 30.85 23.67 19.19 13.01 14.13 9.34%
EPS 6.17 0.83 5.69 1.44 1.03 0.99 2.20 18.74%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.6216 0.7383 1.3827 1.229 1.1222 1.0214 0.9152 -6.24%
Adjusted Per Share Value based on latest NOSH - 337,499
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 2.05 1.26 1.29 0.97 0.78 0.53 0.58 23.40%
EPS 0.52 0.07 0.24 0.06 0.04 0.04 0.09 33.93%
DPS 0.00 0.00 0.17 0.00 0.00 0.00 0.00 -
NAPS 0.0528 0.0626 0.0578 0.0503 0.0458 0.0418 0.0374 5.91%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.05 0.70 0.98 1.05 0.68 0.72 0.70 -
P/RPS 4.35 4.70 3.18 4.44 3.54 5.53 4.95 -2.12%
P/EPS 17.02 84.34 17.22 72.92 66.02 72.73 31.82 -9.89%
EY 5.88 1.19 5.81 1.37 1.51 1.38 3.14 11.01%
DY 0.00 0.00 4.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.95 0.71 0.85 0.61 0.70 0.76 14.24%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 14/05/09 23/05/08 09/05/07 28/04/06 29/04/05 28/05/04 -
Price 1.03 0.93 1.34 1.01 0.68 0.67 0.74 -
P/RPS 4.26 6.24 4.34 4.27 3.54 5.15 5.24 -3.39%
P/EPS 16.69 112.05 23.55 70.14 66.02 67.68 33.64 -11.02%
EY 5.99 0.89 4.25 1.43 1.51 1.48 2.97 12.39%
DY 0.00 0.00 2.99 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.26 0.97 0.82 0.61 0.66 0.81 12.69%

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