[MBSB] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -49.69%
YoY- 190.87%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 3,259,763 2,441,489 1,624,621 811,204 3,274,795 2,455,393 1,625,140 58.84%
PBT 550,732 372,437 242,399 126,771 338,421 187,535 113,819 185.25%
Tax -133,606 -79,293 -49,991 -25,447 -137,009 -31,764 -15,975 310.43%
NP 417,126 293,144 192,408 101,324 201,412 155,771 97,844 162.22%
-
NP to SH 417,126 293,144 192,408 101,324 201,412 155,771 97,844 162.22%
-
Tax Rate 24.26% 21.29% 20.62% 20.07% 40.48% 16.94% 14.04% -
Total Cost 2,842,637 2,148,345 1,432,213 709,880 3,073,383 2,299,622 1,527,296 51.13%
-
Net Worth 7,147,378 6,897,367 6,774,389 6,824,026 6,724,258 5,701,493 4,864,610 29.15%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 297,163 - - - 173,963 - - -
Div Payout % 71.24% - - - 86.37% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 7,147,378 6,897,367 6,774,389 6,824,026 6,724,258 5,701,493 4,864,610 29.15%
NOSH 5,924,425 5,851,177 5,812,930 5,789,942 5,798,774 5,798,774 2,844,302 62.87%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 12.80% 12.01% 11.84% 12.49% 6.15% 6.34% 6.02% -
ROE 5.84% 4.25% 2.84% 1.48% 3.00% 2.73% 2.01% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 54.85 41.73 27.95 14.01 56.47 49.94 57.14 -2.68%
EPS 7.10 5.01 3.31 1.75 4.90 4.40 3.44 61.89%
DPS 5.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.2026 1.1788 1.1654 1.1786 1.1596 1.1597 1.7103 -20.87%
Adjusted Per Share Value based on latest NOSH - 5,789,942
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 39.52 29.60 19.69 9.83 39.70 29.77 19.70 58.86%
EPS 5.06 3.55 2.33 1.23 2.44 1.89 1.19 161.77%
DPS 3.60 0.00 0.00 0.00 2.11 0.00 0.00 -
NAPS 0.8665 0.8362 0.8212 0.8273 0.8152 0.6912 0.5897 29.15%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.04 1.13 1.33 1.30 0.90 0.935 0.72 -
P/RPS 1.90 2.71 4.76 9.28 1.59 1.87 1.26 31.40%
P/EPS 14.82 22.55 40.18 74.29 25.91 29.51 20.93 -20.50%
EY 6.75 4.43 2.49 1.35 3.86 3.39 4.78 25.78%
DY 4.81 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.86 0.96 1.14 1.10 0.78 0.81 0.42 61.03%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 30/01/18 23/11/17 21/08/17 24/05/17 22/02/17 24/11/16 08/08/16 -
Price 1.17 1.09 1.29 1.27 1.14 0.91 0.92 -
P/RPS 2.13 2.61 4.62 9.06 2.02 1.82 1.61 20.45%
P/EPS 16.67 21.76 38.97 72.57 32.82 28.72 26.74 -26.96%
EY 6.00 4.60 2.57 1.38 3.05 3.48 3.74 36.92%
DY 4.27 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.97 0.92 1.11 1.08 0.98 0.78 0.54 47.61%

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