[MBSB] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 77.36%
YoY- 4.9%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 2,123,226 1,377,026 665,492 2,643,481 1,975,459 1,320,818 664,548 116.77%
PBT 262,459 239,416 84,434 691,336 382,561 285,163 79,206 122.10%
Tax -71,797 -81,594 -10,307 -231,148 -123,100 -84,663 -21,001 126.77%
NP 190,662 157,822 74,127 460,188 259,461 200,500 58,205 120.40%
-
NP to SH 190,662 157,822 74,127 460,188 259,461 200,500 58,205 120.40%
-
Tax Rate 27.36% 34.08% 12.21% 33.43% 32.18% 29.69% 26.51% -
Total Cost 1,932,564 1,219,204 591,365 2,183,293 1,715,998 1,120,318 606,343 116.42%
-
Net Worth 8,663,869 8,666,021 8,546,974 8,959,334 8,582,114 8,556,297 8,590,003 0.57%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 609,576 - 609,576 - - - - -
Div Payout % 319.72% - 822.34% - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 8,663,869 8,666,021 8,546,974 8,959,334 8,582,114 8,556,297 8,590,003 0.57%
NOSH 7,171,483 7,171,483 7,171,483 7,171,483 7,171,483 7,171,483 7,171,483 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 8.98% 11.46% 11.14% 17.41% 13.13% 15.18% 8.76% -
ROE 2.20% 1.82% 0.87% 5.14% 3.02% 2.34% 0.68% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 29.61 19.20 9.28 36.86 27.55 18.42 9.27 116.73%
EPS 2.66 2.20 1.03 6.42 3.62 2.80 3.25 -12.49%
DPS 8.50 0.00 8.50 0.00 0.00 0.00 0.00 -
NAPS 1.2081 1.2084 1.1918 1.2493 1.1967 1.1931 1.1978 0.57%
Adjusted Per Share Value based on latest NOSH - 7,171,483
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 25.74 16.69 8.07 32.05 23.95 16.01 8.06 116.70%
EPS 2.31 1.91 0.90 5.58 3.15 2.43 0.71 119.41%
DPS 7.39 0.00 7.39 0.00 0.00 0.00 0.00 -
NAPS 1.0503 1.0506 1.0361 1.0861 1.0404 1.0373 1.0413 0.57%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.73 0.65 0.585 0.615 0.575 0.58 0.60 -
P/RPS 2.47 3.39 6.30 1.67 2.09 3.15 6.47 -47.34%
P/EPS 27.46 29.54 56.60 9.58 15.89 20.75 73.93 -48.29%
EY 3.64 3.39 1.77 10.43 6.29 4.82 1.35 93.60%
DY 11.64 0.00 14.53 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.54 0.49 0.49 0.48 0.49 0.50 12.91%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 30/08/23 25/05/23 23/02/23 24/11/22 25/08/22 26/05/22 -
Price 0.74 0.74 0.64 0.60 0.60 0.59 0.625 -
P/RPS 2.50 3.85 6.90 1.63 2.18 3.20 6.74 -48.34%
P/EPS 27.83 33.63 61.92 9.35 16.58 21.10 77.01 -49.23%
EY 3.59 2.97 1.62 10.69 6.03 4.74 1.30 96.71%
DY 11.49 0.00 13.28 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.54 0.48 0.50 0.49 0.52 11.21%

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