[MBSB] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 155.52%
YoY- 212.65%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 750,352 786,405 794,141 815,039 818,274 816,868 813,417 -5.22%
PBT 158,615 160,861 124,934 409,162 178,295 130,038 115,628 23.38%
Tax -40,660 -38,897 -39,248 -92,369 -54,313 -29,302 -24,544 39.87%
NP 117,955 121,964 85,686 316,793 123,982 100,736 91,084 18.75%
-
NP to SH 117,955 121,964 85,686 316,793 123,982 100,736 91,084 18.75%
-
Tax Rate 25.63% 24.18% 31.41% 22.58% 30.46% 22.53% 21.23% -
Total Cost 632,397 664,441 708,455 498,246 694,292 716,132 722,333 -8.46%
-
Net Worth 7,841,260 7,684,212 7,501,688 6,951,250 7,147,378 6,985,152 6,761,101 10.35%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 297,163 - - -
Div Payout % - - - - 239.68% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 7,841,260 7,684,212 7,501,688 6,951,250 7,147,378 6,985,152 6,761,101 10.35%
NOSH 6,389,101 6,389,101 6,149,933 6,149,933 5,924,425 5,925,646 5,801,528 6.62%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 15.72% 15.51% 10.79% 38.87% 15.15% 12.33% 11.20% -
ROE 1.50% 1.59% 1.14% 4.56% 1.73% 1.44% 1.35% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 11.97 12.71 12.91 13.71 13.77 13.79 14.02 -9.97%
EPS 1.88 1.97 1.39 5.33 2.09 1.70 1.57 12.72%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.2505 1.2418 1.2198 1.1696 1.2026 1.1788 1.1654 4.79%
Adjusted Per Share Value based on latest NOSH - 6,149,933
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 9.13 9.56 9.66 9.91 9.95 9.93 9.89 -5.17%
EPS 1.43 1.48 1.04 3.85 1.51 1.23 1.11 18.34%
DPS 0.00 0.00 0.00 0.00 3.61 0.00 0.00 -
NAPS 0.9537 0.9346 0.9124 0.8454 0.8693 0.8495 0.8223 10.35%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.92 1.01 1.16 1.12 1.04 1.13 1.33 -
P/RPS 7.69 7.95 8.98 8.17 7.55 8.20 9.49 -13.04%
P/EPS 48.91 51.24 83.26 21.01 49.85 66.47 84.71 -30.59%
EY 2.04 1.95 1.20 4.76 2.01 1.50 1.18 43.90%
DY 0.00 0.00 0.00 0.00 4.81 0.00 0.00 -
P/NAPS 0.74 0.81 0.95 0.96 0.86 0.96 1.14 -24.97%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 01/03/19 13/11/18 17/08/18 28/05/18 30/01/18 23/11/17 21/08/17 -
Price 1.01 0.97 1.08 1.21 1.17 1.09 1.29 -
P/RPS 8.44 7.63 8.36 8.82 8.50 7.91 9.20 -5.57%
P/EPS 53.69 49.21 77.51 22.70 56.09 64.12 82.17 -24.64%
EY 1.86 2.03 1.29 4.41 1.78 1.56 1.22 32.36%
DY 0.00 0.00 0.00 0.00 4.27 0.00 0.00 -
P/NAPS 0.81 0.78 0.89 1.03 0.97 0.92 1.11 -18.89%

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