[MBSB] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -44.14%
YoY- 47.38%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 340,078 215,772 162,372 93,534 86,217 84,266 56,289 34.93%
PBT 130,105 42,297 66,195 12,639 5,488 10,500 5,237 70.77%
Tax -35,027 -1,785 -13,514 -4,713 -110 18 18 -
NP 95,078 40,512 52,681 7,926 5,378 10,518 5,255 61.99%
-
NP to SH 95,078 40,512 52,681 7,926 5,378 10,518 5,255 61.99%
-
Tax Rate 26.92% 4.22% 20.42% 37.29% 2.00% -0.17% -0.34% -
Total Cost 245,000 175,260 109,691 85,608 80,839 73,748 51,034 29.86%
-
Net Worth 752,234 506,085 562,607 295,970 451,718 399,007 355,487 13.30%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - 7,407 - - -
Div Payout % - - - - 137.74% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 752,234 506,085 562,607 295,970 451,718 399,007 355,487 13.30%
NOSH 873,878 699,689 700,545 398,291 338,238 338,199 336,858 17.21%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 27.96% 18.78% 32.44% 8.47% 6.24% 12.48% 9.34% -
ROE 12.64% 8.00% 9.36% 2.68% 1.19% 2.64% 1.48% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 38.92 30.84 23.18 23.48 25.49 24.92 16.71 15.12%
EPS 10.88 5.79 7.52 1.99 1.59 3.11 1.56 38.20%
DPS 0.00 0.00 0.00 0.00 2.19 0.00 0.00 -
NAPS 0.8608 0.7233 0.8031 0.7431 1.3355 1.1798 1.0553 -3.33%
Adjusted Per Share Value based on latest NOSH - 398,291
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 4.12 2.62 1.97 1.13 1.05 1.02 0.68 35.00%
EPS 1.15 0.49 0.64 0.10 0.07 0.13 0.06 63.55%
DPS 0.00 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 0.0912 0.0614 0.0682 0.0359 0.0548 0.0484 0.0431 13.29%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.30 1.55 0.94 1.16 1.62 0.77 0.70 -
P/RPS 3.34 5.03 4.06 4.94 6.36 3.09 4.19 -3.70%
P/EPS 11.95 26.77 12.50 58.29 101.89 24.76 44.87 -19.78%
EY 8.37 3.74 8.00 1.72 0.98 4.04 2.23 24.65%
DY 0.00 0.00 0.00 0.00 1.35 0.00 0.00 -
P/NAPS 1.51 2.14 1.17 1.56 1.21 0.65 0.66 14.78%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 31/10/11 21/10/10 05/11/09 11/11/08 30/10/07 28/11/06 10/11/05 -
Price 1.77 1.60 0.90 0.90 1.55 1.23 0.64 -
P/RPS 4.55 5.19 3.88 3.83 6.08 4.94 3.83 2.91%
P/EPS 16.27 27.63 11.97 45.23 97.48 39.55 41.03 -14.28%
EY 6.15 3.62 8.36 2.21 1.03 2.53 2.44 16.64%
DY 0.00 0.00 0.00 0.00 1.41 0.00 0.00 -
P/NAPS 2.06 2.21 1.12 1.21 1.16 1.04 0.61 22.47%

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