[MBSB] QoQ 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- 109.62%
YoY- 202.39%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 765,572 886,350 741,406 784,144 813,915 817,660 784,037 -1.57%
PBT 293,964 -33,506 -38,982 457,982 185,041 138,548 115,858 85.71%
Tax -35,728 21,000 -34,272 -101,296 -14,882 -32,323 -32,028 7.53%
NP 258,236 -12,506 -73,254 356,686 170,159 106,225 83,830 111.27%
-
NP to SH 258,236 -12,506 -73,254 356,686 170,159 106,225 83,830 111.27%
-
Tax Rate 12.15% - - 22.12% 8.04% 23.33% 27.64% -
Total Cost 507,336 898,856 814,660 427,458 643,756 711,435 700,207 -19.28%
-
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 33.73% -1.41% -9.88% 45.49% 20.91% 12.99% 10.69% -
ROE 3.00% -0.15% -0.87% 4.14% 2.04% 1.32% 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 11.29 13.20 11.04 11.97 12.58 12.80 12.27 -5.38%
EPS 3.81 -0.19 -1.09 5.44 2.63 1.66 1.31 103.35%
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 9.28 10.75 8.99 9.51 9.87 9.91 9.50 -1.54%
EPS 3.13 -0.15 -0.89 4.32 2.06 1.29 1.02 110.73%
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 4.52 4.70 5.07 6.94 6.64 7.03 7.78 -30.30%
P/EPS 13.39 -332.82 -51.32 15.25 31.75 54.13 72.79 -67.55%
EY 7.47 -0.30 -1.95 6.56 3.15 1.85 1.37 208.83%
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 5.18 4.09 5.93 6.43 6.76 6.64 7.46 -21.53%
P/EPS 15.36 -289.88 -60.03 14.15 32.32 51.12 69.74 -63.42%
EY 6.51 -0.34 -1.67 7.07 3.09 1.96 1.43 173.92%
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