[MBSB] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
03-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 14.6%
YoY- 58.05%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 672,082 614,298 444,476 287,719 176,129 112,619 102,209 36.85%
PBT 310,892 247,589 122,629 105,933 49,489 12,435 14,171 67.27%
Tax -78,037 -82,484 -28,976 -27,686 18 -4,005 19 -
NP 232,855 165,105 93,653 78,247 49,507 8,430 14,190 59.37%
-
NP to SH 232,855 165,105 93,653 78,247 49,507 8,430 14,190 59.37%
-
Tax Rate 25.10% 33.31% 23.63% 26.14% -0.04% 32.21% -0.13% -
Total Cost 439,227 449,193 350,823 209,472 126,622 104,189 88,019 30.70%
-
Net Worth 3,964,586 1,932,549 1,244,125 608,794 463,759 511,279 483,366 41.98%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - 54,732 27,892 - - - -
Div Payout % - - 58.44% 35.65% - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 3,964,586 1,932,549 1,244,125 608,794 463,759 511,279 483,366 41.98%
NOSH 2,631,129 1,688,701 1,216,272 743,792 700,226 702,499 348,648 40.03%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 34.65% 26.88% 21.07% 27.20% 28.11% 7.49% 13.88% -
ROE 5.87% 8.54% 7.53% 12.85% 10.68% 1.65% 2.94% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 25.54 36.38 36.54 38.68 25.15 16.03 29.32 -2.27%
EPS 8.85 9.78 7.70 10.52 7.07 1.20 4.07 13.81%
DPS 0.00 0.00 4.50 3.75 0.00 0.00 0.00 -
NAPS 1.5068 1.1444 1.0229 0.8185 0.6623 0.7278 1.3864 1.39%
Adjusted Per Share Value based on latest NOSH - 743,792
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 8.17 7.47 5.41 3.50 2.14 1.37 1.24 36.90%
EPS 2.83 2.01 1.14 0.95 0.60 0.10 0.17 59.75%
DPS 0.00 0.00 0.67 0.34 0.00 0.00 0.00 -
NAPS 0.4822 0.235 0.1513 0.074 0.0564 0.0622 0.0588 41.98%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.17 3.07 2.28 1.38 1.21 0.93 1.67 -
P/RPS 8.50 8.44 6.24 3.57 4.81 5.80 5.70 6.88%
P/EPS 24.52 31.40 29.61 13.12 17.11 77.50 41.03 -8.21%
EY 4.08 3.18 3.38 7.62 5.84 1.29 2.44 8.94%
DY 0.00 0.00 1.97 2.72 0.00 0.00 0.00 -
P/NAPS 1.44 2.68 2.23 1.69 1.83 1.28 1.20 3.08%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 14/08/14 31/07/13 30/08/12 03/08/11 26/08/10 11/08/09 05/08/08 -
Price 2.41 3.10 2.30 1.68 1.40 1.03 1.49 -
P/RPS 9.43 8.52 6.29 4.34 5.57 6.42 5.08 10.85%
P/EPS 27.23 31.71 29.87 15.97 19.80 85.83 36.61 -4.81%
EY 3.67 3.15 3.35 6.26 5.05 1.17 2.73 5.05%
DY 0.00 0.00 1.96 2.23 0.00 0.00 0.00 -
P/NAPS 1.60 2.71 2.25 2.05 2.11 1.42 1.07 6.93%

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