[MBSB] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -22.4%
YoY- 110.03%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,320,818 664,548 2,624,703 2,026,969 1,345,919 680,982 3,145,502 -44.01%
PBT 285,163 79,206 714,114 549,693 644,037 111,283 427,640 -23.72%
Tax -84,663 -21,001 -275,409 -187,444 -177,212 -47,870 -158,322 -34.19%
NP 200,500 58,205 438,705 362,249 466,825 63,413 269,318 -17.90%
-
NP to SH 200,500 58,205 438,705 362,249 466,825 63,413 269,318 -17.90%
-
Tax Rate 29.69% 26.51% 38.57% 34.10% 27.52% 43.02% 37.02% -
Total Cost 1,120,318 606,343 2,185,998 1,664,720 879,094 617,569 2,876,184 -46.75%
-
Net Worth 8,556,297 8,590,003 8,679,646 8,676,885 9,056,844 8,252,785 8,676,006 -0.92%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 215,144 - - - - -
Div Payout % - - 49.04% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 8,556,297 8,590,003 8,679,646 8,676,885 9,056,844 8,252,785 8,676,006 -0.92%
NOSH 7,171,483 7,171,483 7,171,483 7,171,483 6,975,388 6,975,388 6,975,388 1.87%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 15.18% 8.76% 16.71% 17.87% 34.68% 9.31% 8.56% -
ROE 2.34% 0.68% 5.05% 4.17% 5.15% 0.77% 3.10% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 18.42 9.27 36.60 28.85 19.30 10.14 46.16 -45.88%
EPS 2.80 3.25 6.22 5.17 6.69 0.94 3.95 -20.54%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.1931 1.1978 1.2103 1.2352 1.2984 1.2293 1.2732 -4.25%
Adjusted Per Share Value based on latest NOSH - 7,171,483
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 16.01 8.06 31.82 24.57 16.32 8.26 38.13 -44.01%
EPS 2.43 0.71 5.32 4.39 5.66 0.77 3.26 -17.83%
DPS 0.00 0.00 2.61 0.00 0.00 0.00 0.00 -
NAPS 1.0373 1.0413 1.0522 1.0519 1.0979 1.0005 1.0518 -0.92%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.58 0.60 0.535 0.605 0.605 0.66 0.675 -
P/RPS 3.15 6.47 1.46 2.10 3.14 6.51 1.46 67.20%
P/EPS 20.75 73.93 8.75 11.73 9.04 69.87 17.08 13.89%
EY 4.82 1.35 11.43 8.52 11.06 1.43 5.86 -12.24%
DY 0.00 0.00 5.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.44 0.49 0.47 0.54 0.53 -5.11%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 29/11/21 25/08/21 27/05/21 25/02/21 -
Price 0.59 0.625 0.59 0.605 0.635 0.635 0.68 -
P/RPS 3.20 6.74 1.61 2.10 3.29 6.26 1.47 68.20%
P/EPS 21.10 77.01 9.64 11.73 9.49 67.23 17.21 14.59%
EY 4.74 1.30 10.37 8.52 10.54 1.49 5.81 -12.72%
DY 0.00 0.00 5.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.49 0.49 0.49 0.52 0.53 -5.11%

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