[MBSB] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
11-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 45.27%
YoY- -40.59%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 444,476 287,719 176,129 112,619 102,209 86,557 80,159 33.00%
PBT 122,629 105,933 49,489 12,435 14,171 14,800 15,202 41.57%
Tax -28,976 -27,686 18 -4,005 19 15 -172 134.82%
NP 93,653 78,247 49,507 8,430 14,190 14,815 15,030 35.61%
-
NP to SH 93,653 78,247 49,507 8,430 14,190 14,815 15,030 35.61%
-
Tax Rate 23.63% 26.14% -0.04% 32.21% -0.13% -0.10% 1.13% -
Total Cost 350,823 209,472 126,622 104,189 88,019 71,742 65,129 32.36%
-
Net Worth 1,244,125 608,794 463,759 511,279 483,366 430,751 387,976 21.41%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 54,732 27,892 - - - 7,407 - -
Div Payout % 58.44% 35.65% - - - 50.00% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,244,125 608,794 463,759 511,279 483,366 430,751 387,976 21.41%
NOSH 1,216,272 743,792 700,226 702,499 348,648 338,242 337,752 23.78%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 21.07% 27.20% 28.11% 7.49% 13.88% 17.12% 18.75% -
ROE 7.53% 12.85% 10.68% 1.65% 2.94% 3.44% 3.87% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 36.54 38.68 25.15 16.03 29.32 25.59 23.73 7.45%
EPS 7.70 10.52 7.07 1.20 4.07 4.38 4.45 9.56%
DPS 4.50 3.75 0.00 0.00 0.00 2.19 0.00 -
NAPS 1.0229 0.8185 0.6623 0.7278 1.3864 1.2735 1.1487 -1.91%
Adjusted Per Share Value based on latest NOSH - 702,499
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.41 3.50 2.14 1.37 1.24 1.05 0.97 33.13%
EPS 1.14 0.95 0.60 0.10 0.17 0.18 0.18 35.98%
DPS 0.67 0.34 0.00 0.00 0.00 0.09 0.00 -
NAPS 0.1513 0.074 0.0564 0.0622 0.0588 0.0524 0.0472 21.40%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.28 1.38 1.21 0.93 1.67 1.29 0.73 -
P/RPS 6.24 3.57 4.81 5.80 5.70 5.04 3.08 12.47%
P/EPS 29.61 13.12 17.11 77.50 41.03 29.45 16.40 10.33%
EY 3.38 7.62 5.84 1.29 2.44 3.40 6.10 -9.36%
DY 1.97 2.72 0.00 0.00 0.00 1.70 0.00 -
P/NAPS 2.23 1.69 1.83 1.28 1.20 1.01 0.64 23.10%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 03/08/11 26/08/10 11/08/09 05/08/08 16/08/07 27/07/06 -
Price 2.30 1.68 1.40 1.03 1.49 1.11 0.68 -
P/RPS 6.29 4.34 5.57 6.42 5.08 4.34 2.87 13.95%
P/EPS 29.87 15.97 19.80 85.83 36.61 25.34 15.28 11.80%
EY 3.35 6.26 5.05 1.17 2.73 3.95 6.54 -10.54%
DY 1.96 2.23 0.00 0.00 0.00 1.97 0.00 -
P/NAPS 2.25 2.05 2.11 1.42 1.07 0.87 0.59 24.96%

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