[MBSB] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 43.42%
YoY- 942.68%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 2,184,978 1,510,575 1,006,905 666,420 424,432 397,653 314,664 38.08%
PBT 907,827 464,402 311,691 150,759 42,508 57,495 31,396 75.10%
Tax -302,995 -112,429 -111,838 -15,085 -29,496 9,946 9,960 -
NP 604,832 351,973 199,853 135,674 13,012 67,441 41,356 56.31%
-
NP to SH 604,832 351,973 199,853 135,674 13,012 67,441 41,356 56.31%
-
Tax Rate 33.38% 24.21% 35.88% 10.01% 69.39% -17.30% -31.72% -
Total Cost 1,580,146 1,158,602 807,052 530,746 411,420 330,212 273,308 33.93%
-
Net Worth 1,932,549 1,244,125 608,794 463,759 511,279 483,366 430,751 28.39%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 328,084 125,006 27,892 - 145 137 7,407 87.99%
Div Payout % 54.24% 35.52% 13.96% - 1.12% 0.20% 17.91% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,932,549 1,244,125 608,794 463,759 511,279 483,366 430,751 28.39%
NOSH 1,688,701 1,216,272 743,792 700,226 702,499 348,648 338,242 30.70%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 27.68% 23.30% 19.85% 20.36% 3.07% 16.96% 13.14% -
ROE 31.30% 28.29% 32.83% 29.26% 2.54% 13.95% 9.60% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 129.39 124.20 135.37 95.17 60.42 114.06 93.03 5.64%
EPS 35.82 28.94 26.87 19.38 1.85 19.34 12.23 19.59%
DPS 19.43 10.28 3.75 0.00 0.02 0.04 2.19 43.83%
NAPS 1.1444 1.0229 0.8185 0.6623 0.7278 1.3864 1.2735 -1.76%
Adjusted Per Share Value based on latest NOSH - 700,226
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 26.57 18.37 12.25 8.11 5.16 4.84 3.83 38.06%
EPS 7.36 4.28 2.43 1.65 0.16 0.82 0.50 56.48%
DPS 3.99 1.52 0.34 0.00 0.00 0.00 0.09 88.02%
NAPS 0.235 0.1513 0.074 0.0564 0.0622 0.0588 0.0524 28.38%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.07 2.28 1.38 1.21 0.93 1.67 1.29 -
P/RPS 2.37 1.84 1.02 1.27 1.54 1.46 1.39 9.29%
P/EPS 8.57 7.88 5.14 6.24 50.21 8.63 10.55 -3.40%
EY 11.67 12.69 19.47 16.01 1.99 11.58 9.48 3.52%
DY 6.33 4.51 2.72 0.00 0.02 0.02 1.70 24.47%
P/NAPS 2.68 2.23 1.69 1.83 1.28 1.20 1.01 17.64%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/07/13 30/08/12 03/08/11 26/08/10 11/08/09 05/08/08 16/08/07 -
Price 3.10 2.30 1.68 1.40 1.03 1.49 1.11 -
P/RPS 2.40 1.85 1.24 1.47 1.70 1.31 1.19 12.39%
P/EPS 8.66 7.95 6.25 7.23 55.61 7.70 9.08 -0.78%
EY 11.55 12.58 15.99 13.84 1.80 12.98 11.02 0.78%
DY 6.27 4.47 2.23 0.00 0.02 0.03 1.97 21.26%
P/NAPS 2.71 2.25 2.05 2.11 1.42 1.07 0.87 20.82%

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