[MBSB] QoQ TTM Result on 30-Jun-2013 [#2]

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
TTM Result
Revenue	2,646,182	2,541,547	2,308,331	2,184,978	2,015,156	1,831,560	1,691,177	34.81%
YoY %	4.12%	10.10%	5.65%	8.43%	10.02%	8.30%	-	-
Horiz. %	156.47%	150.28%	136.49%	129.20%	119.16%	108.30%	100.00%	-
PBT	962,203	932,349	926,681	907,827	782,867	656,227	511,678	52.41%
YoY %	3.20%	0.61%	2.08%	15.96%	19.30%	28.25%	-	-
Horiz. %	188.05%	182.21%	181.11%	177.42%	153.00%	128.25%	100.00%	-
Tax	-334,095	-334,831	-279,105	-302,995	-249,487	-209,576	-164,806	60.24%
YoY %	0.22%	-19.97%	7.88%	-21.45%	-19.04%	-27.17%	-	-
Horiz. %	202.72%	203.17%	169.35%	183.85%	151.38%	127.17%	100.00%	-
NP	628,108	597,518	647,576	604,832	533,380	446,651	346,872	48.61%
YoY %	5.12%	-7.73%	7.07%	13.40%	19.42%	28.77%	-	-
Horiz. %	181.08%	172.26%	186.69%	174.37%	153.77%	128.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	628,108	597,518	647,576	604,832	533,380	446,651	346,872	48.61%
YoY %	5.12%	-7.73%	7.07%	13.40%	19.42%	28.77%	-	-
Horiz. %	181.08%	172.26%	186.69%	174.37%	153.77%	128.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.72%	35.91%	30.12%	33.38%	31.87%	31.94%	32.21%	-
YoY %	-3.31%	19.22%	-9.77%	4.74%	-0.22%	-0.84%	-	-
Horiz. %	107.79%	111.49%	93.51%	103.63%	98.94%	99.16%	100.00%	-
Total Cost	2,018,074	1,944,029	1,660,755	1,580,146	1,481,776	1,384,909	1,344,305	31.13%
YoY %	3.81%	17.06%	5.10%	6.64%	6.99%	3.02%	-	-
Horiz. %	150.12%	144.61%	123.54%	117.54%	110.23%	103.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,426,744	2,180,702	2,124,925	1,932,549	1,606,312	1,466,174	1,335,550	87.52%
YoY %	57.14%	2.62%	9.95%	20.31%	9.56%	9.78%	-	-
Horiz. %	256.58%	163.28%	159.10%	144.70%	120.27%	109.78%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	174,031	174,031	414,944	328,084	382,817	382,817	54,732	116.38%
YoY %	0.00%	-58.06%	26.47%	-14.30%	0.00%	599.44%	-	-
Horiz. %	317.97%	317.97%	758.14%	599.44%	699.44%	699.44%	100.00%	-
Div Payout %	27.71%	29.13%	64.08%	54.24%	71.77%	85.71%	15.78%	-
YoY %	-4.87%	-54.54%	18.14%	-24.43%	-16.26%	443.16%	-	-
Horiz. %	175.60%	184.60%	406.08%	343.73%	454.82%	543.16%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
Net Worth	3,426,744	2,180,702	2,124,925	1,932,549	1,606,312	1,466,174	1,335,550	87.52%
YoY %	57.14%	2.62%	9.95%	20.31%	9.56%	9.78%	-	-
Horiz. %	256.58%	163.28%	159.10%	144.70%	120.27%	109.78%	100.00%	-
NOSH	2,350,465	1,743,446	1,737,185	1,688,701	1,270,214	1,215,129	1,215,905	55.24%
YoY %	34.82%	0.36%	2.87%	32.95%	4.53%	-0.06%	-	-
Horiz. %	193.31%	143.39%	142.87%	138.88%	104.47%	99.94%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	23.74%	23.51%	28.05%	27.68%	26.47%	24.39%	20.51%	-
YoY %	0.98%	-16.19%	1.34%	4.57%	8.53%	18.92%	-	-
Horiz. %	115.75%	114.63%	136.76%	134.96%	129.06%	118.92%	100.00%	-
ROE	18.33%	27.40%	30.48%	31.30%	33.21%	30.46%	25.97%	-
YoY %	-33.10%	-10.10%	-2.62%	-5.75%	9.03%	17.29%	-	-
Horiz. %	70.58%	105.51%	117.37%	120.52%	127.88%	117.29%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	112.58	145.78	132.88	129.39	158.65	150.73	139.09	-13.15%
YoY %	-22.77%	9.71%	2.70%	-18.44%	5.25%	8.37%	-	-
Horiz. %	80.94%	104.81%	95.54%	93.03%	114.06%	108.37%	100.00%	-
EPS	26.72	34.27	37.28	35.82	41.99	36.76	28.53	-4.27%
YoY %	-22.03%	-8.07%	4.08%	-14.69%	14.23%	28.85%	-	-
Horiz. %	93.66%	120.12%	130.67%	125.55%	147.18%	128.85%	100.00%	-
DPS	7.40	9.98	23.89	19.43	30.14	31.50	4.50	39.36%
YoY %	-25.85%	-58.23%	22.95%	-35.53%	-4.32%	600.00%	-	-
Horiz. %	164.44%	221.78%	530.89%	431.78%	669.78%	700.00%	100.00%	-
NAPS	1.4579	1.2508	1.2232	1.1444	1.2646	1.2066	1.0984	20.79%
YoY %	16.56%	2.26%	6.89%	-9.50%	4.81%	9.85%	-	-
Horiz. %	132.73%	113.87%	111.36%	104.19%	115.13%	109.85%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,688,701
RPS	32.18	30.91	28.07	26.57	24.51	22.28	20.57	34.79%
YoY %	4.11%	10.12%	5.65%	8.40%	10.01%	8.31%	-	-
Horiz. %	156.44%	150.27%	136.46%	129.17%	119.15%	108.31%	100.00%	-
EPS	7.64	7.27	7.88	7.36	6.49	5.43	4.22	48.59%
YoY %	5.09%	-7.74%	7.07%	13.41%	19.52%	28.67%	-	-
Horiz. %	181.04%	172.27%	186.73%	174.41%	153.79%	128.67%	100.00%	-
DPS	2.12	2.12	5.05	3.99	4.66	4.66	0.67	115.68%
YoY %	0.00%	-58.02%	26.57%	-14.38%	0.00%	595.52%	-	-
Horiz. %	316.42%	316.42%	753.73%	595.52%	695.52%	695.52%	100.00%	-
NAPS	0.4168	0.2652	0.2584	0.235	0.1954	0.1783	0.1624	87.56%
YoY %	57.16%	2.63%	9.96%	20.27%	9.59%	9.79%	-	-
Horiz. %	256.65%	163.30%	159.11%	144.70%	120.32%	109.79%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	-
Price	2.18	2.21	2.75	3.07	2.74	2.26	2.41	-
P/RPS	1.94	1.52	2.07	2.37	1.73	1.50	1.73	7.94%
YoY %	27.63%	-26.57%	-12.66%	36.99%	15.33%	-13.29%	-	-
Horiz. %	112.14%	87.86%	119.65%	136.99%	100.00%	86.71%	100.00%	-
P/EPS	8.16	6.45	7.38	8.57	6.53	6.15	8.45	-2.30%
YoY %	26.51%	-12.60%	-13.89%	31.24%	6.18%	-27.22%	-	-
Horiz. %	96.57%	76.33%	87.34%	101.42%	77.28%	72.78%	100.00%	-
EY	12.26	15.51	13.56	11.67	15.33	16.26	11.84	2.35%
YoY %	-20.95%	14.38%	16.20%	-23.87%	-5.72%	37.33%	-	-
Horiz. %	103.55%	131.00%	114.53%	98.56%	129.48%	137.33%	100.00%	-
DY	3.40	4.52	8.69	6.33	11.00	13.94	1.87	49.02%
YoY %	-24.78%	-47.99%	37.28%	-42.45%	-21.09%	645.45%	-	-
Horiz. %	181.82%	241.71%	464.71%	338.50%	588.24%	745.45%	100.00%	-
P/NAPS	1.50	1.77	2.25	2.68	2.17	1.87	2.19	-22.31%
YoY %	-15.25%	-21.33%	-16.04%	23.50%	16.04%	-14.61%	-	-
Horiz. %	68.49%	80.82%	102.74%	122.37%	99.09%	85.39%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	15/05/14	28/01/14	22/10/13	31/07/13	03/05/13	31/01/13	05/11/12	-
Price	2.17	2.13	2.82	3.10	2.80	2.26	2.28	-
P/RPS	1.93	1.46	2.12	2.40	1.76	1.50	1.64	11.47%
YoY %	32.19%	-31.13%	-11.67%	36.36%	17.33%	-8.54%	-	-
Horiz. %	117.68%	89.02%	129.27%	146.34%	107.32%	91.46%	100.00%	-
P/EPS	8.12	6.21	7.56	8.66	6.67	6.15	7.99	1.08%
YoY %	30.76%	-17.86%	-12.70%	29.84%	8.46%	-23.03%	-	-
Horiz. %	101.63%	77.72%	94.62%	108.39%	83.48%	76.97%	100.00%	-
EY	12.31	16.09	13.22	11.55	15.00	16.26	12.51	-1.06%
YoY %	-23.49%	21.71%	14.46%	-23.00%	-7.75%	29.98%	-	-
Horiz. %	98.40%	128.62%	105.68%	92.33%	119.90%	129.98%	100.00%	-
DY	3.41	4.69	8.47	6.27	10.76	13.94	1.97	44.21%
YoY %	-27.29%	-44.63%	35.09%	-41.73%	-22.81%	607.61%	-	-
Horiz. %	173.10%	238.07%	429.95%	318.27%	546.19%	707.61%	100.00%	-
P/NAPS	1.49	1.70	2.31	2.71	2.21	1.87	2.08	-19.95%
YoY %	-12.35%	-26.41%	-14.76%	22.62%	18.18%	-10.10%	-	-
Horiz. %	71.63%	81.73%	111.06%	130.29%	106.25%	89.90%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: WELL CHIP GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-28 11:20:00

EMA 5

10 Mins

SELL

2024-06-28 11:20:00

EMA 5

5 Mins

SELL

2024-06-28 10:20:00

EMA 5

10 Mins

BUY

2024-06-28 10:20:00

EMA 5

5 Mins

BUY

2024-06-28 10:20:00

VOLUME BREAKOUT

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

806

MPI

MALAYSIAN PACIFIC INDUSTRIES

705

PTRANS

PERAK TRANSIT BERHAD

692

HLIND

HONG LEONG INDUSTRIES BHD

687

YTLPOWR

YTL POWER INTERNATIONAL BHD

584

MYEG

MY E.G. SERVICES BHD

546

GENTING

GENTING BHD

531

NOTION

NOTION VTEC BHD

522

THETA

THETA EDGE BERHAD

509

Daily Stocks

BORNOIL

0.01

+0.005

195,894,300

HSI-HWE

0.17

-0.005

195,675,100

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.11

0.00

124,730,600

HSI-HU8

0.095

-0.01

123,379,900

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.07

0.00

61,320,900

E&O-LR

0.055

+0.01

56,261,700

HSI-CXF

0.08

0.00

47,265,500

INGENIEU

0.055

-0.005

45,882,300

More active Stocks

MPI

39.34

+0.46

19,700

UTDPLT

24.54

+0.34

140,200

CDB

3.67

+0.20

3,710,200

DLADY

35.70

+0.20

4,700

AIRPORT

9.91

+0.18

467,500

EG-WD

0.525

+0.14

28,754,400

TOYOVEN

1.46

+0.14

560,600

PETDAG

17.40

+0.14

208,400

2.10

+0.13

4,746,100

HSI-HWL

0.985

+0.12

600,000

More gainer Stocks

TENAGA

13.74

-0.20

5,928,600

PETGAS

17.82

-0.16

216,500

GESHEN

3.25

-0.15

141,400

HEIM

22.06

-0.14

74,800

KUAISHO-C17

0.08

-0.12

58,800

HLBANK

19.18

-0.10

207,100

NESTLE

121.40

-0.10

6,800

PIE

6.25

-0.09

87,000

YOCB

2.21

-0.09

9,000

KLUANG

6.10

-0.09

2,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More