[MBSB] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 17.93%
YoY- 19.69%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 562,475 487,525 520,680 444,476 378,879 347,142 340,078 39.81%
PBT 237,110 245,747 177,381 122,629 110,470 101,198 130,105 49.14%
Tax -70,966 -62,141 -87,404 -28,976 -31,055 -17,371 -35,027 60.04%
NP 166,144 183,606 89,977 93,653 79,415 83,827 95,078 45.02%
-
NP to SH 166,144 183,606 89,977 93,653 79,415 83,827 95,078 45.02%
-
Tax Rate 29.93% 25.29% 49.27% 23.63% 28.11% 17.17% 26.92% -
Total Cost 396,331 303,919 430,703 350,823 299,464 263,315 245,000 37.76%
-
Net Worth 1,606,312 1,466,174 1,335,550 1,244,125 1,215,061 933,441 752,234 65.74%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 328,084 - 54,732 - - - -
Div Payout % - 178.69% - 58.44% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,606,312 1,466,174 1,335,550 1,244,125 1,215,061 933,441 752,234 65.74%
NOSH 1,270,214 1,215,129 1,215,905 1,216,272 1,216,156 1,003,916 873,878 28.28%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 29.54% 37.66% 17.28% 21.07% 20.96% 24.15% 27.96% -
ROE 10.34% 12.52% 6.74% 7.53% 6.54% 8.98% 12.64% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 44.28 40.12 42.82 36.54 31.15 34.58 38.92 8.97%
EPS 13.08 15.11 7.40 7.70 6.53 8.35 10.88 13.05%
DPS 0.00 27.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 1.2646 1.2066 1.0984 1.0229 0.9991 0.9298 0.8608 29.20%
Adjusted Per Share Value based on latest NOSH - 1,216,272
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.82 5.91 6.31 5.39 4.59 4.21 4.12 39.89%
EPS 2.01 2.23 1.09 1.14 0.96 1.02 1.15 45.05%
DPS 0.00 3.98 0.00 0.66 0.00 0.00 0.00 -
NAPS 0.1947 0.1777 0.1619 0.1508 0.1473 0.1132 0.0912 65.72%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.74 2.26 2.41 2.28 2.18 1.88 1.30 -
P/RPS 6.19 5.63 5.63 6.24 7.00 5.44 3.34 50.82%
P/EPS 20.95 14.96 32.57 29.61 33.38 22.51 11.95 45.34%
EY 4.77 6.69 3.07 3.38 3.00 4.44 8.37 -31.23%
DY 0.00 11.95 0.00 1.97 0.00 0.00 0.00 -
P/NAPS 2.17 1.87 2.19 2.23 2.18 2.02 1.51 27.31%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 03/05/13 31/01/13 05/11/12 30/08/12 11/05/12 02/02/12 31/10/11 -
Price 2.80 2.26 2.28 2.30 2.26 2.23 1.77 -
P/RPS 6.32 5.63 5.32 6.29 7.25 6.45 4.55 24.46%
P/EPS 21.41 14.96 30.81 29.87 34.61 26.71 16.27 20.06%
EY 4.67 6.69 3.25 3.35 2.89 3.74 6.15 -16.75%
DY 0.00 11.95 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 2.21 1.87 2.08 2.25 2.26 2.40 2.06 4.79%

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