[MBSB] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
01-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 18.62%
YoY- 279.37%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 397,653 314,664 265,050 214,875 198,181 186,331 352,325 2.03%
PBT 57,495 31,396 29,766 22,747 -17,214 -107,849 -524,650 -
Tax 9,946 9,960 13,129 10,075 -1,085 623 -3,529 -
NP 67,441 41,356 42,895 32,822 -18,299 -107,226 -528,179 -
-
NP to SH 67,441 41,356 42,895 32,822 -18,299 -107,226 -528,179 -
-
Tax Rate -17.30% -31.72% -44.11% -44.29% - - - -
Total Cost 330,212 273,308 222,155 182,053 216,480 293,557 880,504 -15.06%
-
Net Worth 483,366 430,751 387,976 351,399 314,366 32,814 141,918 22.63%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 137 7,407 6,079 - - - - -
Div Payout % 0.20% 17.91% 14.17% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 483,366 430,751 387,976 351,399 314,366 32,814 141,918 22.63%
NOSH 348,648 338,242 337,752 337,981 337,085 337,942 337,981 0.51%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 16.96% 13.14% 16.18% 15.27% -9.23% -57.55% -149.91% -
ROE 13.95% 9.60% 11.06% 9.34% -5.82% -326.77% -372.17% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 114.06 93.03 78.47 63.58 58.79 55.14 104.24 1.51%
EPS 19.34 12.23 12.70 9.71 -5.43 -31.73 -156.27 -
DPS 0.04 2.19 1.80 0.00 0.00 0.00 0.00 -
NAPS 1.3864 1.2735 1.1487 1.0397 0.9326 0.0971 0.4199 22.00%
Adjusted Per Share Value based on latest NOSH - 337,981
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 4.84 3.83 3.22 2.61 2.41 2.27 4.28 2.06%
EPS 0.82 0.50 0.52 0.40 -0.22 -1.30 -6.42 -
DPS 0.00 0.09 0.07 0.00 0.00 0.00 0.00 -
NAPS 0.0588 0.0524 0.0472 0.0427 0.0382 0.004 0.0173 22.59%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.67 1.29 0.73 0.62 0.73 0.38 0.41 -
P/RPS 1.46 1.39 0.93 0.98 1.24 0.69 0.39 24.58%
P/EPS 8.63 10.55 5.75 6.38 -13.45 -1.20 -0.26 -
EY 11.58 9.48 17.40 15.66 -7.44 -83.50 -381.16 -
DY 0.02 1.70 2.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.01 0.64 0.60 0.78 3.91 0.98 3.42%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 05/08/08 16/08/07 27/07/06 01/08/05 28/07/04 26/08/03 28/08/02 -
Price 1.49 1.11 0.68 0.62 0.70 0.68 0.30 -
P/RPS 1.31 1.19 0.87 0.98 1.19 1.23 0.29 28.54%
P/EPS 7.70 9.08 5.35 6.38 -12.89 -2.14 -0.19 -
EY 12.98 11.02 18.68 15.66 -7.76 -46.66 -520.92 -
DY 0.03 1.97 2.65 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.87 0.59 0.60 0.75 7.00 0.71 7.06%

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