[MBSB] QoQ TTM Result on 30-Sep-2014 [#3]

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
TTM Result
Revenue	2,729,705	2,636,004	2,612,512	2,738,923	2,703,966	2,646,182	2,541,547	4.89%
YoY %	3.55%	0.90%	-4.62%	1.29%	2.18%	4.12%	-	-
Horiz. %	107.40%	103.72%	102.79%	107.77%	106.39%	104.12%	100.00%	-
PBT	641,622	823,244	932,556	1,096,689	1,025,506	962,203	932,349	-22.10%
YoY %	-22.06%	-11.72%	-14.97%	6.94%	6.58%	3.20%	-	-
Horiz. %	68.82%	88.30%	100.02%	117.63%	109.99%	103.20%	100.00%	-
Tax	153,684	119,363	82,473	-341,184	-329,648	-334,095	-334,831	-
YoY %	28.75%	44.73%	124.17%	-3.50%	1.33%	0.22%	-	-
Horiz. %	-45.90%	-35.65%	-24.63%	101.90%	98.45%	99.78%	100.00%	-
NP	795,306	942,607	1,015,029	755,505	695,858	628,108	597,518	21.06%
YoY %	-15.63%	-7.13%	34.35%	8.57%	10.79%	5.12%	-	-
Horiz. %	133.10%	157.75%	169.87%	126.44%	116.46%	105.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	795,306	942,607	1,015,029	755,505	695,858	628,108	597,518	21.06%
YoY %	-15.63%	-7.13%	34.35%	8.57%	10.79%	5.12%	-	-
Horiz. %	133.10%	157.75%	169.87%	126.44%	116.46%	105.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-23.95%	-14.50%	-8.84%	31.11%	32.14%	34.72%	35.91%	-
YoY %	-65.17%	-64.03%	-128.42%	-3.20%	-7.43%	-3.31%	-	-
Horiz. %	-66.69%	-40.38%	-24.62%	86.63%	89.50%	96.69%	100.00%	-
Total Cost	1,934,399	1,693,397	1,597,483	1,983,418	2,008,108	2,018,074	1,944,029	-0.33%
YoY %	14.23%	6.00%	-19.46%	-1.23%	-0.49%	3.81%	-	-
Horiz. %	99.50%	87.11%	82.17%	102.03%	103.30%	103.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,253,614	4,807,542	4,665,300	4,225,942	3,964,586	3,426,744	2,180,702	56.30%
YoY %	-11.52%	3.05%	10.40%	6.59%	15.70%	57.14%	-	-
Horiz. %	195.06%	220.46%	213.94%	193.79%	181.80%	157.14%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	323,960	323,960	323,960	87,172	174,031	174,031	174,031	51.49%
YoY %	0.00%	0.00%	271.63%	-49.91%	0.00%	0.00%	-	-
Horiz. %	186.15%	186.15%	186.15%	50.09%	100.00%	100.00%	100.00%	-
Div Payout %	40.73%	34.37%	31.92%	11.54%	25.01%	27.71%	29.13%	-
YoY %	18.50%	7.68%	176.60%	-53.86%	-9.74%	-4.87%	-	-
Horiz. %	139.82%	117.99%	109.58%	39.62%	85.86%	95.13%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	4,253,614	4,807,542	4,665,300	4,225,942	3,964,586	3,426,744	2,180,702	56.30%
YoY %	-11.52%	3.05%	10.40%	6.59%	15.70%	57.14%	-	-
Horiz. %	195.06%	220.46%	213.94%	193.79%	181.80%	157.14%	100.00%	-
NOSH	2,508,914	2,708,322	2,699,670	2,675,493	2,631,129	2,350,465	1,743,446	27.54%
YoY %	-7.36%	0.32%	0.90%	1.69%	11.94%	34.82%	-	-
Horiz. %	143.91%	155.34%	154.85%	153.46%	150.92%	134.82%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	29.14%	35.76%	38.85%	27.58%	25.73%	23.74%	23.51%	-
YoY %	-18.51%	-7.95%	40.86%	7.19%	8.38%	0.98%	-	-
Horiz. %	123.95%	152.11%	165.25%	117.31%	109.44%	100.98%	100.00%	-
ROE	18.70%	19.61%	21.76%	17.88%	17.55%	18.33%	27.40%	-
YoY %	-4.64%	-9.88%	21.70%	1.88%	-4.26%	-33.10%	-	-
Horiz. %	68.25%	71.57%	79.42%	65.26%	64.05%	66.90%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	108.80	97.33	96.77	102.37	102.77	112.58	145.78	-17.76%
YoY %	11.78%	0.58%	-5.47%	-0.39%	-8.71%	-22.77%	-	-
Horiz. %	74.63%	66.76%	66.38%	70.22%	70.50%	77.23%	100.00%	-
EPS	31.70	34.80	37.60	28.24	26.45	26.72	34.27	-5.07%
YoY %	-8.91%	-7.45%	33.14%	6.77%	-1.01%	-22.03%	-	-
Horiz. %	92.50%	101.55%	109.72%	82.40%	77.18%	77.97%	100.00%	-
DPS	12.91	11.96	12.00	3.26	6.61	7.40	9.98	18.77%
YoY %	7.94%	-0.33%	268.10%	-50.68%	-10.68%	-25.85%	-	-
Horiz. %	129.36%	119.84%	120.24%	32.67%	66.23%	74.15%	100.00%	-
NAPS	1.6954	1.7751	1.7281	1.5795	1.5068	1.4579	1.2508	22.54%
YoY %	-4.49%	2.72%	9.41%	4.82%	3.35%	16.56%	-	-
Horiz. %	135.55%	141.92%	138.16%	126.28%	120.47%	116.56%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 2,675,493
RPS	33.20	32.06	31.77	33.31	32.89	32.18	30.91	4.89%
YoY %	3.56%	0.91%	-4.62%	1.28%	2.21%	4.11%	-	-
Horiz. %	107.41%	103.72%	102.78%	107.76%	106.41%	104.11%	100.00%	-
EPS	9.67	11.46	12.34	9.19	8.46	7.64	7.27	21.01%
YoY %	-15.62%	-7.13%	34.28%	8.63%	10.73%	5.09%	-	-
Horiz. %	133.01%	157.63%	169.74%	126.41%	116.37%	105.09%	100.00%	-
DPS	3.94	3.94	3.94	1.06	2.12	2.12	2.12	51.33%
YoY %	0.00%	0.00%	271.70%	-50.00%	0.00%	0.00%	-	-
Horiz. %	185.85%	185.85%	185.85%	50.00%	100.00%	100.00%	100.00%	-
NAPS	0.5173	0.5847	0.5674	0.514	0.4822	0.4168	0.2652	56.30%
YoY %	-11.53%	3.05%	10.39%	6.59%	15.69%	57.16%	-	-
Horiz. %	195.06%	220.48%	213.95%	193.82%	181.83%	157.16%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	1.69	2.19	2.43	2.45	2.17	2.18	2.21	-
P/RPS	1.55	2.25	2.51	2.39	2.11	1.94	1.52	1.31%
YoY %	-31.11%	-10.36%	5.02%	13.27%	8.76%	27.63%	-	-
Horiz. %	101.97%	148.03%	165.13%	157.24%	138.82%	127.63%	100.00%	-
P/EPS	5.33	6.29	6.46	8.68	8.21	8.16	6.45	-11.97%
YoY %	-15.26%	-2.63%	-25.58%	5.72%	0.61%	26.51%	-	-
Horiz. %	82.64%	97.52%	100.16%	134.57%	127.29%	126.51%	100.00%	-
EY	18.76	15.89	15.47	11.53	12.19	12.26	15.51	13.56%
YoY %	18.06%	2.71%	34.17%	-5.41%	-0.57%	-20.95%	-	-
Horiz. %	120.95%	102.45%	99.74%	74.34%	78.59%	79.05%	100.00%	-
DY	7.64	5.46	4.94	1.33	3.05	3.40	4.52	42.03%
YoY %	39.93%	10.53%	271.43%	-56.39%	-10.29%	-24.78%	-	-
Horiz. %	169.03%	120.80%	109.29%	29.42%	67.48%	75.22%	100.00%	-
P/NAPS	1.00	1.23	1.41	1.55	1.44	1.50	1.77	-31.72%
YoY %	-18.70%	-12.77%	-9.03%	7.64%	-4.00%	-15.25%	-	-
Horiz. %	56.50%	69.49%	79.66%	87.57%	81.36%	84.75%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	06/08/15	07/05/15	16/02/15	03/11/14	14/08/14	15/05/14	28/01/14	-
Price	1.72	2.01	2.25	2.59	2.41	2.17	2.13	-
P/RPS	1.58	2.07	2.33	2.53	2.35	1.93	1.46	5.42%
YoY %	-23.67%	-11.16%	-7.91%	7.66%	21.76%	32.19%	-	-
Horiz. %	108.22%	141.78%	159.59%	173.29%	160.96%	132.19%	100.00%	-
P/EPS	5.43	5.78	5.98	9.17	9.11	8.12	6.21	-8.58%
YoY %	-6.06%	-3.34%	-34.79%	0.66%	12.19%	30.76%	-	-
Horiz. %	87.44%	93.08%	96.30%	147.67%	146.70%	130.76%	100.00%	-
EY	18.43	17.32	16.71	10.90	10.97	12.31	16.09	9.50%
YoY %	6.41%	3.65%	53.30%	-0.64%	-10.89%	-23.49%	-	-
Horiz. %	114.54%	107.64%	103.85%	67.74%	68.18%	76.51%	100.00%	-
DY	7.51	5.95	5.33	1.26	2.74	3.41	4.69	36.98%
YoY %	26.22%	11.63%	323.02%	-54.01%	-19.65%	-27.29%	-	-
Horiz. %	160.13%	126.87%	113.65%	26.87%	58.42%	72.71%	100.00%	-
P/NAPS	1.01	1.13	1.30	1.64	1.60	1.49	1.70	-29.39%
YoY %	-10.62%	-13.08%	-20.73%	2.50%	7.38%	-12.35%	-	-
Horiz. %	59.41%	66.47%	76.47%	96.47%	94.12%	87.65%	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 14:35:00

EMA 5

5 Mins

BUY

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

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

HSI-HWE

0.165

-0.01

224,811,300

BORNOIL

0.01

+0.005

198,041,300

HSI-HU8

0.09

-0.015

147,314,600

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.11

0.00

124,798,600

AHB-WC

0.07

0.00

78,875,000

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CXF

0.08

0.00

73,888,200

E&O-LR

0.055

+0.01

56,261,700

MYEG

1.01

+0.04

49,602,400

More active Stocks

DLADY

36.14

+0.64

6,600

UTDPLT

24.52

+0.32

151,100

CDB

3.67

+0.20

7,068,900

MPI

39.08

+0.20

26,500

AIRPORT

9.90

+0.17

553,100

PETDAG

17.42

+0.16

321,400

TOYOVEN

1.47

+0.15

636,600

EG-WD

0.525

+0.14

34,282,400

ICON

1.02

+0.13

7,555,900

HUMEIND

3.34

+0.13

440,700

More gainer Stocks

PETGAS

17.80

-0.18

262,200

GESHEN

3.25

-0.15

141,400

TENAGA

13.80

-0.14

7,065,000

KUAISHO-C17

0.08

-0.12

58,800

HLBANK

19.18

-0.10

381,000

HEIM

22.10

-0.10

81,000

CANONE

3.00

-0.09

21,800

KLUANG

6.10

-0.09

2,500

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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