[MBSB] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 99.37%
YoY- 91.4%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 667,110 2,536,090 1,815,349 1,176,773 562,475 1,831,560 1,344,035 -37.33%
PBT 266,964 932,349 680,934 484,699 237,110 656,227 410,480 -24.95%
Tax -70,230 -334,781 -216,914 -153,450 -70,966 -209,576 -147,435 -39.03%
NP 196,734 597,568 464,020 331,249 166,144 446,651 263,045 -17.61%
-
NP to SH 196,734 597,568 464,020 331,249 166,144 446,651 263,045 -17.61%
-
Tax Rate 26.31% 35.91% 31.86% 31.66% 29.93% 31.94% 35.92% -
Total Cost 470,376 1,938,522 1,351,329 845,524 396,331 1,384,909 1,080,990 -42.60%
-
Net Worth 3,426,744 2,016,288 1,916,883 1,694,852 1,606,312 1,466,473 1,335,160 87.56%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 161,199 78,355 - - 401,074 72,932 -
Div Payout % - 26.98% 16.89% - - 89.80% 27.73% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 3,426,744 2,016,288 1,916,883 1,694,852 1,606,312 1,466,473 1,335,160 87.56%
NOSH 2,350,465 1,611,998 1,567,105 1,480,996 1,270,214 1,215,376 1,215,549 55.27%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 29.49% 23.56% 25.56% 28.15% 29.54% 24.39% 19.57% -
ROE 5.74% 29.64% 24.21% 19.54% 10.34% 30.46% 19.70% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 28.38 157.33 115.84 79.46 44.28 150.70 110.57 -59.64%
EPS 8.37 37.07 29.61 22.37 13.08 36.75 21.64 -46.94%
DPS 0.00 10.00 5.00 0.00 0.00 33.00 6.00 -
NAPS 1.4579 1.2508 1.2232 1.1444 1.2646 1.2066 1.0984 20.79%
Adjusted Per Share Value based on latest NOSH - 1,688,701
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.09 30.74 22.01 14.27 6.82 22.20 16.29 -37.31%
EPS 2.38 7.24 5.63 4.02 2.01 5.41 3.19 -17.75%
DPS 0.00 1.95 0.95 0.00 0.00 4.86 0.88 -
NAPS 0.4154 0.2444 0.2324 0.2055 0.1947 0.1778 0.1619 87.52%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.18 2.21 2.75 3.07 2.74 2.26 2.41 -
P/RPS 7.68 1.40 2.37 3.86 6.19 1.50 2.18 131.70%
P/EPS 26.05 5.96 9.29 13.73 20.95 6.15 11.14 76.26%
EY 3.84 16.77 10.77 7.29 4.77 16.26 8.98 -43.27%
DY 0.00 4.52 1.82 0.00 0.00 14.60 2.49 -
P/NAPS 1.50 1.77 2.25 2.68 2.17 1.87 2.19 -22.31%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 15/05/14 28/01/14 22/10/13 31/07/13 03/05/13 31/01/13 05/11/12 -
Price 2.17 2.13 2.82 3.10 2.80 2.26 2.28 -
P/RPS 7.65 1.35 2.43 3.90 6.32 1.50 2.06 139.99%
P/EPS 25.93 5.75 9.52 13.86 21.41 6.15 10.54 82.33%
EY 3.86 17.40 10.50 7.22 4.67 16.26 9.49 -45.13%
DY 0.00 4.69 1.77 0.00 0.00 14.60 2.63 -
P/NAPS 1.49 1.70 2.31 2.71 2.21 1.87 2.08 -19.95%

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