[MBSB] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 91.67%
YoY- 33.88%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 2,801,798 1,854,298 893,447 2,821,280 2,123,226 1,377,026 665,492 160.05%
PBT 366,124 201,620 105,943 559,723 262,459 239,416 84,434 165.20%
Tax -110,874 -68,455 -27,602 -67,914 -71,797 -81,594 -10,307 385.19%
NP 255,250 133,165 78,341 491,809 190,662 157,822 74,127 127.51%
-
NP to SH 255,255 133,171 78,341 491,809 190,662 157,822 74,127 127.52%
-
Tax Rate 30.28% 33.95% 26.05% 12.13% 27.36% 34.08% 12.21% -
Total Cost 2,546,548 1,721,133 815,106 2,329,471 1,932,564 1,219,204 591,365 163.98%
-
Net Worth 9,894,013 9,713,839 9,943,242 9,824,329 8,663,869 8,666,021 8,546,974 10.21%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 288,191 287,780 - 697,925 609,576 - 609,576 -39.22%
Div Payout % 112.90% 216.10% - 141.91% 319.72% - 822.34% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 9,894,013 9,713,839 9,943,242 9,824,329 8,663,869 8,666,021 8,546,974 10.21%
NOSH 8,234,032 8,222,312 8,222,312 8,222,312 7,171,483 7,171,483 7,171,483 9.62%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 9.11% 7.18% 8.77% 17.43% 8.98% 11.46% 11.14% -
ROE 2.58% 1.37% 0.79% 5.01% 2.20% 1.82% 0.87% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 34.03 22.55 10.87 34.36 29.61 19.20 9.28 137.23%
EPS 3.10 1.62 0.95 6.62 2.66 2.20 1.03 108.03%
DPS 3.50 3.50 0.00 8.50 8.50 0.00 8.50 -44.56%
NAPS 1.2016 1.1814 1.2093 1.1965 1.2081 1.2084 1.1918 0.54%
Adjusted Per Share Value based on latest NOSH - 8,248,918
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 33.97 22.48 10.83 34.20 25.74 16.69 8.07 160.02%
EPS 3.09 1.61 0.95 5.96 2.31 1.91 0.90 127.07%
DPS 3.49 3.49 0.00 8.46 7.39 0.00 7.39 -39.27%
NAPS 1.1994 1.1776 1.2054 1.191 1.0503 1.0506 1.0361 10.21%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.765 0.81 0.80 0.71 0.73 0.65 0.585 -
P/RPS 2.25 3.59 7.36 2.07 2.47 3.39 6.30 -49.56%
P/EPS 24.68 50.01 83.96 11.85 27.46 29.54 56.60 -42.41%
EY 4.05 2.00 1.19 8.44 3.64 3.39 1.77 73.38%
DY 4.58 4.32 0.00 11.97 11.64 0.00 14.53 -53.58%
P/NAPS 0.64 0.69 0.66 0.59 0.60 0.54 0.49 19.42%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 27/08/24 30/05/24 27/02/24 29/11/23 30/08/23 25/05/23 -
Price 0.725 0.84 0.885 0.76 0.74 0.74 0.64 -
P/RPS 2.13 3.72 8.14 2.21 2.50 3.85 6.90 -54.22%
P/EPS 23.39 51.86 92.89 12.69 27.83 33.63 61.92 -47.65%
EY 4.28 1.93 1.08 7.88 3.59 2.97 1.62 90.77%
DY 4.83 4.17 0.00 11.18 11.49 0.00 13.28 -48.95%
P/NAPS 0.60 0.71 0.73 0.64 0.61 0.61 0.54 7.25%

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