[MBSB] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
14-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -68.37%
YoY- 231.95%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 720,741 487,525 347,142 208,915 158,797 114,108 102,922 38.27%
PBT 251,415 245,747 101,198 72,435 -8,104 7,645 18,247 54.77%
Tax -117,867 -62,141 -17,371 -59,621 -1,607 -16,792 10,019 -
NP 133,548 183,606 83,827 12,814 -9,711 -9,147 28,266 29.50%
-
NP to SH 133,548 183,606 83,827 12,814 -9,711 -9,147 28,266 29.50%
-
Tax Rate 46.88% 25.29% 17.17% 82.31% - 219.65% -54.91% -
Total Cost 587,193 303,919 263,315 196,101 168,508 123,255 74,656 40.97%
-
Net Worth 2,180,702 1,466,174 933,441 381,058 551,361 355,176 457,327 29.70%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 87,172 328,084 - - 27,945 145 137 192.98%
Div Payout % 65.27% 178.69% - - 0.00% 0.00% 0.49% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 2,180,702 1,466,174 933,441 381,058 551,361 355,176 457,327 29.70%
NOSH 1,743,446 1,215,129 1,003,916 700,218 698,633 486,542 344,736 30.98%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 18.53% 37.66% 24.15% 6.13% -6.12% -8.02% 27.46% -
ROE 6.12% 12.52% 8.98% 3.36% -1.76% -2.58% 6.18% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 41.34 40.12 34.58 29.84 22.73 23.45 29.86 5.56%
EPS 7.66 15.11 8.35 1.83 -1.39 -1.88 8.20 -1.12%
DPS 5.00 27.00 0.00 0.00 4.00 0.03 0.04 123.44%
NAPS 1.2508 1.2066 0.9298 0.5442 0.7892 0.73 1.3266 -0.97%
Adjusted Per Share Value based on latest NOSH - 700,218
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 8.77 5.93 4.22 2.54 1.93 1.39 1.25 38.32%
EPS 1.62 2.23 1.02 0.16 -0.12 -0.11 0.34 29.68%
DPS 1.06 3.99 0.00 0.00 0.34 0.00 0.00 -
NAPS 0.2652 0.1783 0.1135 0.0463 0.0671 0.0432 0.0556 29.71%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.21 2.26 1.88 1.49 1.01 0.81 1.28 -
P/RPS 5.35 5.63 5.44 4.99 4.44 3.45 4.29 3.74%
P/EPS 28.85 14.96 22.51 81.42 -72.66 -43.09 15.61 10.76%
EY 3.47 6.69 4.44 1.23 -1.38 -2.32 6.41 -9.71%
DY 2.26 11.95 0.00 0.00 3.96 0.04 0.03 105.37%
P/NAPS 1.77 1.87 2.02 2.74 1.28 1.11 0.96 10.72%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/01/14 31/01/13 02/02/12 14/02/11 22/02/10 23/02/09 28/02/08 -
Price 2.13 2.26 2.23 1.48 1.02 0.77 1.08 -
P/RPS 5.15 5.63 6.45 4.96 4.49 3.28 3.62 6.04%
P/EPS 27.81 14.96 26.71 80.87 -73.38 -40.96 13.17 13.25%
EY 3.60 6.69 3.74 1.24 -1.36 -2.44 7.59 -11.67%
DY 2.35 11.95 0.00 0.00 3.92 0.04 0.04 97.04%
P/NAPS 1.70 1.87 2.40 2.72 1.29 1.05 0.81 13.13%

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