[MBSB] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 89.53%
YoY- -31.31%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,627,756 741,406 3,012,003 2,415,612 1,601,697 784,037 3,145,937 -35.57%
PBT -72,489 -38,982 897,429 439,447 254,406 115,858 853,573 -
Tax -13,272 -34,272 -180,529 -79,233 -64,351 -32,028 -211,173 -84.21%
NP -85,761 -73,254 716,900 360,214 190,055 83,830 642,400 -
-
NP to SH -85,761 -73,254 716,900 360,214 190,055 83,830 642,400 -
-
Tax Rate - - 20.12% 18.03% 25.29% 27.64% 24.74% -
Total Cost 1,713,517 814,660 2,295,103 2,055,398 1,411,642 700,207 2,503,537 -22.35%
-
Net Worth 8,601,210 8,454,187 8,612,716 8,353,211 8,066,240 7,899,484 7,841,260 6.36%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 8,601,210 8,454,187 8,612,716 8,353,211 8,066,240 7,899,484 7,841,260 6.36%
NOSH 6,389,101 6,389,101 6,389,101 6,389,101 6,389,101 6,389,101 6,389,101 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -5.27% -9.88% 23.80% 14.91% 11.87% 10.69% 20.42% -
ROE -1.00% -0.87% 8.32% 4.31% 2.36% 1.06% 8.19% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 24.25 11.04 45.97 37.33 25.07 12.27 50.17 -38.43%
EPS -1.28 -1.09 10.97 5.58 2.97 1.31 10.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2812 1.2593 1.3144 1.2909 1.2625 1.2364 1.2505 1.63%
Adjusted Per Share Value based on latest NOSH - 6,389,101
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 19.73 8.99 36.51 29.28 19.42 9.50 38.14 -35.58%
EPS -1.04 -0.89 8.69 4.37 2.30 1.02 7.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0427 1.0249 1.0441 1.0126 0.9779 0.9576 0.9506 6.36%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.62 0.56 0.83 0.835 0.90 0.955 0.92 -
P/RPS 2.56 5.07 1.81 2.24 3.59 7.78 1.83 25.10%
P/EPS -48.53 -51.32 7.59 15.00 30.26 72.79 8.98 -
EY -2.06 -1.95 13.18 6.67 3.31 1.37 11.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.63 0.65 0.71 0.77 0.74 -25.08%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 25/06/20 28/02/20 20/11/19 30/08/19 24/06/19 01/03/19 -
Price 0.54 0.655 0.77 0.85 0.85 0.915 1.01 -
P/RPS 2.23 5.93 1.68 2.28 3.39 7.46 2.01 7.17%
P/EPS -42.27 -60.03 7.04 15.27 28.57 69.74 9.86 -
EY -2.37 -1.67 14.21 6.55 3.50 1.43 10.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.52 0.59 0.66 0.67 0.74 0.81 -35.48%

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