[MBSB] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
21-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -5.05%
YoY- 96.65%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 3,260,156 3,259,763 3,255,318 3,249,242 3,244,816 3,274,795 3,273,857 -0.27%
PBT 1,636,648 550,732 496,582 484,798 507,084 338,421 250,046 250.31%
Tax -369,476 -133,606 -105,724 -99,982 -101,788 -137,009 -42,352 324.34%
NP 1,267,172 417,126 390,858 384,816 405,296 201,412 207,694 234.26%
-
NP to SH 1,267,172 417,126 390,858 384,816 405,296 201,412 207,694 234.26%
-
Tax Rate 22.58% 24.26% 21.29% 20.62% 20.07% 40.48% 16.94% -
Total Cost 1,992,984 2,842,637 2,864,460 2,864,426 2,839,520 3,073,383 3,066,162 -24.98%
-
Net Worth 6,951,250 7,147,378 6,897,367 6,774,389 6,824,026 6,724,258 5,701,493 14.13%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 297,163 - - - 173,963 - -
Div Payout % - 71.24% - - - 86.37% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 6,951,250 7,147,378 6,897,367 6,774,389 6,824,026 6,724,258 5,701,493 14.13%
NOSH 6,149,933 5,924,425 5,851,177 5,812,930 5,789,942 5,798,774 5,798,774 4.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 38.87% 12.80% 12.01% 11.84% 12.49% 6.15% 6.34% -
ROE 18.23% 5.84% 5.67% 5.68% 5.94% 3.00% 3.64% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 54.85 54.85 55.64 55.90 56.04 56.47 66.59 -12.13%
EPS 21.32 7.10 6.68 6.62 7.00 4.90 5.87 136.46%
DPS 0.00 5.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.1696 1.2026 1.1788 1.1654 1.1786 1.1596 1.1597 0.56%
Adjusted Per Share Value based on latest NOSH - 5,801,528
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 39.65 39.65 39.59 39.52 39.46 39.83 39.82 -0.28%
EPS 15.41 5.07 4.75 4.68 4.93 2.45 2.53 233.88%
DPS 0.00 3.61 0.00 0.00 0.00 2.12 0.00 -
NAPS 0.8454 0.8693 0.8389 0.8239 0.8299 0.8178 0.6934 14.14%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.12 1.04 1.13 1.33 1.30 0.90 0.935 -
P/RPS 2.04 1.90 2.03 2.38 2.32 1.59 1.40 28.55%
P/EPS 5.25 14.82 16.92 20.09 18.57 25.91 22.13 -61.71%
EY 19.04 6.75 5.91 4.98 5.38 3.86 4.52 161.05%
DY 0.00 4.81 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.96 0.86 0.96 1.14 1.10 0.78 0.81 12.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 30/01/18 23/11/17 21/08/17 24/05/17 22/02/17 24/11/16 -
Price 1.21 1.17 1.09 1.29 1.27 1.14 0.91 -
P/RPS 2.21 2.13 1.96 2.31 2.27 2.02 1.37 37.58%
P/EPS 5.68 16.67 16.32 19.49 18.14 32.82 21.54 -58.91%
EY 17.62 6.00 6.13 5.13 5.51 3.05 4.64 143.60%
DY 0.00 4.27 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 1.03 0.97 0.92 1.11 1.08 0.98 0.78 20.38%

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