[MBSB] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
11-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -30.68%
YoY- -80.71%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,510,575 1,006,905 666,420 424,432 397,653 314,664 265,050 33.61%
PBT 464,402 311,691 150,759 42,508 57,495 31,396 29,766 58.00%
Tax -112,429 -111,838 -15,085 -29,496 9,946 9,960 13,129 -
NP 351,973 199,853 135,674 13,012 67,441 41,356 42,895 41.97%
-
NP to SH 351,973 199,853 135,674 13,012 67,441 41,356 42,895 41.97%
-
Tax Rate 24.21% 35.88% 10.01% 69.39% -17.30% -31.72% -44.11% -
Total Cost 1,158,602 807,052 530,746 411,420 330,212 273,308 222,155 31.65%
-
Net Worth 1,244,125 608,794 463,759 511,279 483,366 430,751 387,976 21.41%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 125,006 27,892 - 145 137 7,407 6,079 65.44%
Div Payout % 35.52% 13.96% - 1.12% 0.20% 17.91% 14.17% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,244,125 608,794 463,759 511,279 483,366 430,751 387,976 21.41%
NOSH 1,216,272 743,792 700,226 702,499 348,648 338,242 337,752 23.78%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 23.30% 19.85% 20.36% 3.07% 16.96% 13.14% 16.18% -
ROE 28.29% 32.83% 29.26% 2.54% 13.95% 9.60% 11.06% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 124.20 135.37 95.17 60.42 114.06 93.03 78.47 7.94%
EPS 28.94 26.87 19.38 1.85 19.34 12.23 12.70 14.69%
DPS 10.28 3.75 0.00 0.02 0.04 2.19 1.80 33.66%
NAPS 1.0229 0.8185 0.6623 0.7278 1.3864 1.2735 1.1487 -1.91%
Adjusted Per Share Value based on latest NOSH - 702,499
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 18.37 12.25 8.11 5.16 4.84 3.83 3.22 33.63%
EPS 4.28 2.43 1.65 0.16 0.82 0.50 0.52 42.04%
DPS 1.52 0.34 0.00 0.00 0.00 0.09 0.07 66.95%
NAPS 0.1513 0.074 0.0564 0.0622 0.0588 0.0524 0.0472 21.40%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.28 1.38 1.21 0.93 1.67 1.29 0.73 -
P/RPS 1.84 1.02 1.27 1.54 1.46 1.39 0.93 12.03%
P/EPS 7.88 5.14 6.24 50.21 8.63 10.55 5.75 5.38%
EY 12.69 19.47 16.01 1.99 11.58 9.48 17.40 -5.12%
DY 4.51 2.72 0.00 0.02 0.02 1.70 2.47 10.54%
P/NAPS 2.23 1.69 1.83 1.28 1.20 1.01 0.64 23.10%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 03/08/11 26/08/10 11/08/09 05/08/08 16/08/07 27/07/06 -
Price 2.30 1.68 1.40 1.03 1.49 1.11 0.68 -
P/RPS 1.85 1.24 1.47 1.70 1.31 1.19 0.87 13.38%
P/EPS 7.95 6.25 7.23 55.61 7.70 9.08 5.35 6.81%
EY 12.58 15.99 13.84 1.80 12.98 11.02 18.68 -6.37%
DY 4.47 2.23 0.00 0.02 0.03 1.97 2.65 9.09%
P/NAPS 2.25 2.05 2.11 1.42 1.07 0.87 0.59 24.96%

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