[MBSB] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 65.37%
YoY- 403.93%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 2,015,156 1,353,818 895,315 602,910 414,022 382,001 308,266 36.70%
PBT 782,867 447,706 255,247 113,705 44,244 58,124 31,798 70.47%
Tax -249,487 -111,139 -84,134 -19,108 -25,472 9,942 9,773 -
NP 533,380 336,567 171,113 94,597 18,772 68,066 41,571 52.94%
-
NP to SH 533,380 336,567 171,113 94,597 18,772 68,066 41,571 52.94%
-
Tax Rate 31.87% 24.82% 32.96% 16.80% 57.57% -17.10% -30.73% -
Total Cost 1,481,776 1,017,251 724,202 508,313 395,250 313,935 266,695 33.04%
-
Net Worth 1,606,312 1,215,061 450,858 435,190 516,187 476,460 414,787 25.28%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 382,817 98,166 - - 145 137 - -
Div Payout % 71.77% 29.17% - - 0.78% 0.20% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,606,312 1,215,061 450,858 435,190 516,187 476,460 414,787 25.28%
NOSH 1,270,214 1,216,156 700,307 700,113 699,156 344,586 337,499 24.69%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 26.47% 24.86% 19.11% 15.69% 4.53% 17.82% 13.49% -
ROE 33.21% 27.70% 37.95% 21.74% 3.64% 14.29% 10.02% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 158.65 111.32 127.85 86.12 59.22 110.86 91.34 9.62%
EPS 41.99 27.67 24.43 13.51 2.68 19.75 12.32 22.65%
DPS 30.14 8.07 0.00 0.00 0.02 0.04 0.00 -
NAPS 1.2646 0.9991 0.6438 0.6216 0.7383 1.3827 1.229 0.47%
Adjusted Per Share Value based on latest NOSH - 700,113
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 24.43 16.41 10.85 7.31 5.02 4.63 3.74 36.68%
EPS 6.47 4.08 2.07 1.15 0.23 0.83 0.50 53.16%
DPS 4.64 1.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1947 0.1473 0.0547 0.0528 0.0626 0.0578 0.0503 25.27%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.74 2.18 2.26 1.05 0.70 0.98 1.05 -
P/RPS 1.73 1.96 1.77 1.22 1.18 0.88 1.15 7.03%
P/EPS 6.53 7.88 9.25 7.77 26.07 4.96 8.52 -4.33%
EY 15.33 12.69 10.81 12.87 3.84 20.16 11.73 4.55%
DY 11.00 3.70 0.00 0.00 0.03 0.04 0.00 -
P/NAPS 2.17 2.18 3.51 1.69 0.95 0.71 0.85 16.89%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 03/05/13 11/05/12 11/05/11 27/05/10 14/05/09 23/05/08 09/05/07 -
Price 2.80 2.26 1.44 1.03 0.93 1.34 1.01 -
P/RPS 1.76 2.03 1.13 1.20 1.57 1.21 1.11 7.97%
P/EPS 6.67 8.17 5.89 7.62 34.64 6.78 8.20 -3.38%
EY 15.00 12.25 16.97 13.12 2.89 14.74 12.20 3.50%
DY 10.76 3.57 0.00 0.00 0.02 0.03 0.00 -
P/NAPS 2.21 2.26 2.24 1.66 1.26 0.97 0.82 17.94%

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