[MBSB] YoY Cumulative 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- -24.48%
YoY- 644.39%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 562,475 378,879 294,499 169,122 104,171 106,305 79,890 38.40%
PBT 237,110 110,470 91,026 43,179 9,789 19,589 4,842 91.16%
Tax -70,966 -31,055 -22,746 18 -3,986 18 18 -
NP 166,144 79,415 68,280 43,197 5,803 19,607 4,860 80.05%
-
NP to SH 166,144 79,415 68,280 43,197 5,803 19,607 4,860 80.05%
-
Tax Rate 29.93% 28.11% 24.99% -0.04% 40.72% -0.09% -0.37% -
Total Cost 396,331 299,464 226,219 125,925 98,368 86,698 75,030 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 - - - - - 13,783 - -
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 10.34% 6.54% 15.14% 9.93% 1.12% 4.12% 1.17% -
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 44.28 31.15 42.05 24.16 14.90 30.85 23.67 10.99%
EPS 13.08 6.53 9.75 6.17 0.83 5.69 1.44 44.39%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 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 6.82 4.59 3.57 2.05 1.26 1.29 0.97 38.36%
EPS 2.01 0.96 0.83 0.52 0.07 0.24 0.06 79.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.17 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 6.19 7.00 5.37 4.35 4.70 3.18 4.44 5.68%
P/EPS 20.95 33.38 23.18 17.02 84.34 17.22 72.92 -18.75%
EY 4.77 3.00 4.31 5.88 1.19 5.81 1.37 23.08%
DY 0.00 0.00 0.00 0.00 0.00 4.08 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 6.32 7.25 3.42 4.26 6.24 4.34 4.27 6.74%
P/EPS 21.41 34.61 14.77 16.69 112.05 23.55 70.14 -17.92%
EY 4.67 2.89 6.77 5.99 0.89 4.25 1.43 21.78%
DY 0.00 0.00 0.00 0.00 0.00 2.99 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