[MBSB] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 268.08%
YoY- 644.33%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 2,658,192 2,624,703 2,702,625 2,691,838 2,723,928 3,145,502 3,191,104 -11.47%
PBT 316,824 714,114 732,924 1,288,074 445,132 427,640 295,302 4.80%
Tax -84,004 -275,409 -249,925 -354,424 -191,480 -158,322 -65,333 18.26%
NP 232,820 438,705 482,998 933,650 253,652 269,318 229,969 0.82%
-
NP to SH 232,820 438,705 482,998 933,650 253,652 269,318 229,969 0.82%
-
Tax Rate 26.51% 38.57% 34.10% 27.52% 43.02% 37.02% 22.12% -
Total Cost 2,425,372 2,185,998 2,219,626 1,758,188 2,470,276 2,876,184 2,961,134 -12.46%
-
Net Worth 8,590,003 8,679,646 8,676,885 9,056,844 8,252,785 8,676,006 8,606,265 -0.12%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 215,144 - - - - - -
Div Payout % - 49.04% - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 8,590,003 8,679,646 8,676,885 9,056,844 8,252,785 8,676,006 8,606,265 -0.12%
NOSH 7,171,483 7,171,483 7,171,483 6,975,388 6,975,388 6,975,388 6,975,388 1.86%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 8.76% 16.71% 17.87% 34.68% 9.31% 8.56% 7.21% -
ROE 2.71% 5.05% 5.57% 10.31% 3.07% 3.10% 2.67% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 37.07 36.60 38.47 38.59 40.57 46.16 47.07 -14.73%
EPS 13.00 6.22 6.89 13.38 3.76 3.95 3.41 144.23%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1978 1.2103 1.2352 1.2984 1.2293 1.2732 1.2695 -3.80%
Adjusted Per Share Value based on latest NOSH - 6,975,388
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 32.22 31.82 32.76 32.63 33.02 38.13 38.69 -11.49%
EPS 2.82 5.32 5.86 11.32 3.07 3.26 2.79 0.71%
DPS 0.00 2.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0413 1.0522 1.0519 1.0979 1.0005 1.0518 1.0433 -0.12%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.60 0.535 0.605 0.605 0.66 0.675 0.51 -
P/RPS 1.62 1.46 1.57 1.57 1.63 1.46 1.08 31.06%
P/EPS 18.48 8.75 8.80 4.52 17.47 17.08 15.03 14.78%
EY 5.41 11.43 11.36 22.12 5.72 5.86 6.65 -12.86%
DY 0.00 5.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.44 0.49 0.47 0.54 0.53 0.40 16.05%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 24/02/22 29/11/21 25/08/21 27/05/21 25/02/21 30/11/20 -
Price 0.625 0.59 0.605 0.635 0.635 0.68 0.585 -
P/RPS 1.69 1.61 1.57 1.65 1.57 1.47 1.24 22.94%
P/EPS 19.25 9.64 8.80 4.74 16.81 17.21 17.25 7.59%
EY 5.19 10.37 11.36 21.08 5.95 5.81 5.80 -7.14%
DY 0.00 5.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.49 0.49 0.49 0.52 0.53 0.46 8.52%

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