[MBSB] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
05-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -0.92%
YoY- 63.07%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,006,905 666,420 424,432 397,653 314,664 265,050 214,875 29.34%
PBT 311,691 150,759 42,508 57,495 31,396 29,766 22,747 54.66%
Tax -111,838 -15,085 -29,496 9,946 9,960 13,129 10,075 -
NP 199,853 135,674 13,012 67,441 41,356 42,895 32,822 35.11%
-
NP to SH 199,853 135,674 13,012 67,441 41,356 42,895 32,822 35.11%
-
Tax Rate 35.88% 10.01% 69.39% -17.30% -31.72% -44.11% -44.29% -
Total Cost 807,052 530,746 411,420 330,212 273,308 222,155 182,053 28.15%
-
Net Worth 608,794 463,759 511,279 483,366 430,751 387,976 351,399 9.58%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 27,892 - 145 137 7,407 6,079 - -
Div Payout % 13.96% - 1.12% 0.20% 17.91% 14.17% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 608,794 463,759 511,279 483,366 430,751 387,976 351,399 9.58%
NOSH 743,792 700,226 702,499 348,648 338,242 337,752 337,981 14.04%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 19.85% 20.36% 3.07% 16.96% 13.14% 16.18% 15.27% -
ROE 32.83% 29.26% 2.54% 13.95% 9.60% 11.06% 9.34% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 135.37 95.17 60.42 114.06 93.03 78.47 63.58 13.41%
EPS 26.87 19.38 1.85 19.34 12.23 12.70 9.71 18.47%
DPS 3.75 0.00 0.02 0.04 2.19 1.80 0.00 -
NAPS 0.8185 0.6623 0.7278 1.3864 1.2735 1.1487 1.0397 -3.90%
Adjusted Per Share Value based on latest NOSH - 348,648
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 12.25 8.11 5.16 4.84 3.83 3.22 2.61 29.37%
EPS 2.43 1.65 0.16 0.82 0.50 0.52 0.40 35.06%
DPS 0.34 0.00 0.00 0.00 0.09 0.07 0.00 -
NAPS 0.074 0.0564 0.0622 0.0588 0.0524 0.0472 0.0427 9.59%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.38 1.21 0.93 1.67 1.29 0.73 0.62 -
P/RPS 1.02 1.27 1.54 1.46 1.39 0.93 0.98 0.66%
P/EPS 5.14 6.24 50.21 8.63 10.55 5.75 6.38 -3.53%
EY 19.47 16.01 1.99 11.58 9.48 17.40 15.66 3.69%
DY 2.72 0.00 0.02 0.02 1.70 2.47 0.00 -
P/NAPS 1.69 1.83 1.28 1.20 1.01 0.64 0.60 18.82%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 03/08/11 26/08/10 11/08/09 05/08/08 16/08/07 27/07/06 01/08/05 -
Price 1.68 1.40 1.03 1.49 1.11 0.68 0.62 -
P/RPS 1.24 1.47 1.70 1.31 1.19 0.87 0.98 3.99%
P/EPS 6.25 7.23 55.61 7.70 9.08 5.35 6.38 -0.34%
EY 15.99 13.84 1.80 12.98 11.02 18.68 15.66 0.34%
DY 2.23 0.00 0.02 0.03 1.97 2.65 0.00 -
P/NAPS 2.05 2.11 1.42 1.07 0.87 0.59 0.60 22.71%

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