[MBSB] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
05-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 51.99%
YoY- 8.87%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,176,773 562,475 1,831,560 1,344,035 823,355 378,879 1,269,438 -4.93%
PBT 484,699 237,110 656,227 410,480 233,099 110,470 428,262 8.61%
Tax -153,450 -70,966 -209,576 -147,435 -60,031 -31,055 -102,830 30.61%
NP 331,249 166,144 446,651 263,045 173,068 79,415 325,432 1.18%
-
NP to SH 331,249 166,144 446,651 263,045 173,068 79,415 325,432 1.18%
-
Tax Rate 31.66% 29.93% 31.94% 35.92% 25.75% 28.11% 24.01% -
Total Cost 845,524 396,331 1,384,909 1,080,990 650,287 299,464 944,006 -7.08%
-
Net Worth 1,694,852 1,606,312 1,466,473 1,335,160 1,243,197 1,215,061 933,045 48.92%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 401,074 72,932 54,691 - 37,630 -
Div Payout % - - 89.80% 27.73% 31.60% - 11.56% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,694,852 1,606,312 1,466,473 1,335,160 1,243,197 1,215,061 933,045 48.92%
NOSH 1,480,996 1,270,214 1,215,376 1,215,549 1,215,365 1,216,156 1,003,490 29.65%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 28.15% 29.54% 24.39% 19.57% 21.02% 20.96% 25.64% -
ROE 19.54% 10.34% 30.46% 19.70% 13.92% 6.54% 34.88% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 79.46 44.28 150.70 110.57 67.75 31.15 126.50 -26.67%
EPS 22.37 13.08 36.75 21.64 14.24 6.53 32.43 -21.94%
DPS 0.00 0.00 33.00 6.00 4.50 0.00 3.75 -
NAPS 1.1444 1.2646 1.2066 1.0984 1.0229 0.9991 0.9298 14.86%
Adjusted Per Share Value based on latest NOSH - 1,215,905
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.27 6.82 22.20 16.29 9.98 4.59 15.39 -4.91%
EPS 4.02 2.01 5.41 3.19 2.10 0.96 3.95 1.17%
DPS 0.00 0.00 4.86 0.88 0.66 0.00 0.46 -
NAPS 0.2055 0.1947 0.1778 0.1619 0.1507 0.1473 0.1131 48.95%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.07 2.74 2.26 2.41 2.28 2.18 1.88 -
P/RPS 3.86 6.19 1.50 2.18 3.37 7.00 1.49 88.73%
P/EPS 13.73 20.95 6.15 11.14 16.01 33.38 5.80 77.71%
EY 7.29 4.77 16.26 8.98 6.25 3.00 17.25 -43.71%
DY 0.00 0.00 14.60 2.49 1.97 0.00 1.99 -
P/NAPS 2.68 2.17 1.87 2.19 2.23 2.18 2.02 20.76%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 31/07/13 03/05/13 31/01/13 05/11/12 30/08/12 11/05/12 02/02/12 -
Price 3.10 2.80 2.26 2.28 2.30 2.26 2.23 -
P/RPS 3.90 6.32 1.50 2.06 3.40 7.25 1.76 70.05%
P/EPS 13.86 21.41 6.15 10.54 16.15 34.61 6.88 59.57%
EY 7.22 4.67 16.26 9.49 6.19 2.89 14.54 -37.31%
DY 0.00 0.00 14.60 2.63 1.96 0.00 1.68 -
P/NAPS 2.71 2.21 1.87 2.08 2.25 2.26 2.40 8.44%

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