[MBSB] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 99.02%
YoY- 11.6%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 2,393,328 1,627,756 741,406 3,012,003 2,415,612 1,601,697 784,037 110.00%
PBT 221,477 -72,489 -38,982 897,429 439,447 254,406 115,858 53.84%
Tax -49,000 -13,272 -34,272 -180,529 -79,233 -64,351 -32,028 32.67%
NP 172,477 -85,761 -73,254 716,900 360,214 190,055 83,830 61.55%
-
NP to SH 172,477 -85,761 -73,254 716,900 360,214 190,055 83,830 61.55%
-
Tax Rate 22.12% - - 20.12% 18.03% 25.29% 27.64% -
Total Cost 2,220,851 1,713,517 814,660 2,295,103 2,055,398 1,411,642 700,207 115.41%
-
Net Worth 8,606,265 8,601,210 8,454,187 8,612,716 8,353,211 8,066,240 7,899,484 5.86%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 8,606,265 8,601,210 8,454,187 8,612,716 8,353,211 8,066,240 7,899,484 5.86%
NOSH 6,975,388 6,389,101 6,389,101 6,389,101 6,389,101 6,389,101 6,389,101 6.01%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.21% -5.27% -9.88% 23.80% 14.91% 11.87% 10.69% -
ROE 2.00% -1.00% -0.87% 8.32% 4.31% 2.36% 1.06% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 35.30 24.25 11.04 45.97 37.33 25.07 12.27 101.89%
EPS 2.56 -1.28 -1.09 10.97 5.58 2.97 1.31 56.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2695 1.2812 1.2593 1.3144 1.2909 1.2625 1.2364 1.77%
Adjusted Per Share Value based on latest NOSH - 6,389,101
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 29.01 19.73 8.99 36.51 29.28 19.42 9.50 110.05%
EPS 2.09 -1.04 -0.89 8.69 4.37 2.30 1.02 61.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0433 1.0427 1.0249 1.0441 1.0126 0.9779 0.9576 5.86%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.51 0.62 0.56 0.83 0.835 0.90 0.955 -
P/RPS 1.44 2.56 5.07 1.81 2.24 3.59 7.78 -67.42%
P/EPS 20.05 -48.53 -51.32 7.59 15.00 30.26 72.79 -57.56%
EY 4.99 -2.06 -1.95 13.18 6.67 3.31 1.37 136.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.48 0.44 0.63 0.65 0.71 0.77 -35.30%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 26/08/20 25/06/20 28/02/20 20/11/19 30/08/19 24/06/19 -
Price 0.585 0.54 0.655 0.77 0.85 0.85 0.915 -
P/RPS 1.66 2.23 5.93 1.68 2.28 3.39 7.46 -63.17%
P/EPS 22.99 -42.27 -60.03 7.04 15.27 28.57 69.74 -52.18%
EY 4.35 -2.37 -1.67 14.21 6.55 3.50 1.43 109.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.52 0.59 0.66 0.67 0.74 -27.10%

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