[MBSB] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 52.36%
YoY- 88.19%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,609,180 815,039 3,259,763 2,441,489 1,624,621 811,204 3,274,795 -37.81%
PBT 534,096 409,162 550,732 372,437 242,399 126,771 338,421 35.66%
Tax -131,617 -92,369 -133,606 -79,293 -49,991 -25,447 -137,009 -2.64%
NP 402,479 316,793 417,126 293,144 192,408 101,324 201,412 58.85%
-
NP to SH 402,479 316,793 417,126 293,144 192,408 101,324 201,412 58.85%
-
Tax Rate 24.64% 22.58% 24.26% 21.29% 20.62% 20.07% 40.48% -
Total Cost 1,206,701 498,246 2,842,637 2,148,345 1,432,213 709,880 3,073,383 -46.47%
-
Net Worth 7,501,688 6,951,250 7,147,378 6,897,367 6,774,389 6,824,026 6,724,258 7.58%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 297,163 - - - 173,963 -
Div Payout % - - 71.24% - - - 86.37% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 7,501,688 6,951,250 7,147,378 6,897,367 6,774,389 6,824,026 6,724,258 7.58%
NOSH 6,149,933 6,149,933 5,924,425 5,851,177 5,812,930 5,789,942 5,798,774 4.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 25.01% 38.87% 12.80% 12.01% 11.84% 12.49% 6.15% -
ROE 5.37% 4.56% 5.84% 4.25% 2.84% 1.48% 3.00% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 26.17 13.71 54.85 41.73 27.95 14.01 56.47 -40.19%
EPS 6.69 5.33 7.10 5.01 3.31 1.75 4.90 23.14%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.00 -
NAPS 1.2198 1.1696 1.2026 1.1788 1.1654 1.1786 1.1596 3.44%
Adjusted Per Share Value based on latest NOSH - 5,925,646
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 19.57 9.91 39.65 29.69 19.76 9.87 39.83 -37.81%
EPS 4.89 3.85 5.07 3.57 2.34 1.23 2.45 58.72%
DPS 0.00 0.00 3.61 0.00 0.00 0.00 2.12 -
NAPS 0.9124 0.8454 0.8693 0.8389 0.8239 0.8299 0.8178 7.59%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.16 1.12 1.04 1.13 1.33 1.30 0.90 -
P/RPS 4.43 8.17 1.90 2.71 4.76 9.28 1.59 98.37%
P/EPS 17.72 21.01 14.82 22.55 40.18 74.29 25.91 -22.42%
EY 5.64 4.76 6.75 4.43 2.49 1.35 3.86 28.85%
DY 0.00 0.00 4.81 0.00 0.00 0.00 3.33 -
P/NAPS 0.95 0.96 0.86 0.96 1.14 1.10 0.78 14.08%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 17/08/18 28/05/18 30/01/18 23/11/17 21/08/17 24/05/17 22/02/17 -
Price 1.08 1.21 1.17 1.09 1.29 1.27 1.14 -
P/RPS 4.13 8.82 2.13 2.61 4.62 9.06 2.02 61.30%
P/EPS 16.50 22.70 16.67 21.76 38.97 72.57 32.82 -36.85%
EY 6.06 4.41 6.00 4.60 2.57 1.38 3.05 58.24%
DY 0.00 0.00 4.27 0.00 0.00 0.00 2.63 -
P/NAPS 0.89 1.03 0.97 0.92 1.11 1.08 0.98 -6.23%

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