[MBSB] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 425.59%
YoY- 153.21%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 208,915 158,797 114,108 102,922 63,951 63,919 52,664 25.80%
PBT 72,435 -8,104 7,645 18,247 1,254 5,874 2,029 81.40%
Tax -59,621 -1,607 -16,792 10,019 9,909 13,265 10,019 -
NP 12,814 -9,711 -9,147 28,266 11,163 19,139 12,048 1.03%
-
NP to SH 12,814 -9,711 -9,147 28,266 11,163 19,139 12,048 1.03%
-
Tax Rate 82.31% - 219.65% -54.91% -790.19% -225.83% -493.79% -
Total Cost 196,101 168,508 123,255 74,656 52,788 44,780 40,616 29.99%
-
Net Worth 381,058 551,361 355,176 457,327 410,798 375,665 341,360 1.84%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 27,945 145 137 - 6,079 - -
Div Payout % - 0.00% 0.00% 0.49% - 31.77% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 381,058 551,361 355,176 457,327 410,798 375,665 341,360 1.84%
NOSH 700,218 698,633 486,542 344,736 338,272 337,768 337,478 12.92%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.13% -6.12% -8.02% 27.46% 17.46% 29.94% 22.88% -
ROE 3.36% -1.76% -2.58% 6.18% 2.72% 5.09% 3.53% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 29.84 22.73 23.45 29.86 18.91 18.92 15.61 11.39%
EPS 1.83 -1.39 -1.88 8.20 3.30 5.66 3.57 -10.53%
DPS 0.00 4.00 0.03 0.04 0.00 1.80 0.00 -
NAPS 0.5442 0.7892 0.73 1.3266 1.2144 1.1122 1.0115 -9.81%
Adjusted Per Share Value based on latest NOSH - 344,736
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 2.54 1.93 1.39 1.25 0.78 0.78 0.64 25.81%
EPS 0.16 -0.12 -0.11 0.34 0.14 0.23 0.15 1.08%
DPS 0.00 0.34 0.00 0.00 0.00 0.07 0.00 -
NAPS 0.0463 0.0671 0.0432 0.0556 0.05 0.0457 0.0415 1.84%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.49 1.01 0.81 1.28 1.19 0.64 0.86 -
P/RPS 4.99 4.44 3.45 4.29 6.29 3.38 5.51 -1.63%
P/EPS 81.42 -72.66 -43.09 15.61 36.06 11.29 24.09 22.49%
EY 1.23 -1.38 -2.32 6.41 2.77 8.85 4.15 -18.33%
DY 0.00 3.96 0.04 0.03 0.00 2.81 0.00 -
P/NAPS 2.74 1.28 1.11 0.96 0.98 0.58 0.85 21.52%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 14/02/11 22/02/10 23/02/09 28/02/08 28/02/07 28/02/06 28/02/05 -
Price 1.48 1.02 0.77 1.08 1.08 0.64 0.77 -
P/RPS 4.96 4.49 3.28 3.62 5.71 3.38 4.93 0.10%
P/EPS 80.87 -73.38 -40.96 13.17 32.73 11.29 21.57 24.62%
EY 1.24 -1.36 -2.44 7.59 3.06 8.85 4.64 -19.73%
DY 0.00 3.92 0.04 0.04 0.00 2.81 0.00 -
P/NAPS 2.72 1.29 1.05 0.81 0.89 0.58 0.76 23.66%

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