[MBSB] QoQ TTM Result on 31-Dec-2016 [#4]

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	3,260,891	3,274,276	3,273,374	3,274,796	3,281,081	3,218,853	3,172,121	1.85%
YoY %	-0.41%	0.03%	-0.04%	-0.19%	1.93%	1.47%	-	-
Horiz. %	102.80%	103.22%	103.19%	103.24%	103.43%	101.47%	100.00%	-
PBT	523,323	467,001	426,092	338,421	188,847	181,921	236,472	69.73%
YoY %	12.06%	9.60%	25.91%	79.20%	3.81%	-23.07%	-	-
Horiz. %	221.30%	197.49%	180.19%	143.11%	79.86%	76.93%	100.00%	-
Tax	-184,538	-171,025	-158,191	-137,009	-48,885	-36,352	-68,358	93.76%
YoY %	-7.90%	-8.11%	-15.46%	-180.27%	-34.48%	46.82%	-	-
Horiz. %	269.96%	250.19%	231.42%	200.43%	71.51%	53.18%	100.00%	-
NP	338,785	295,976	267,901	201,412	139,962	145,569	168,114	59.47%
YoY %	14.46%	10.48%	33.01%	43.90%	-3.85%	-13.41%	-	-
Horiz. %	201.52%	176.06%	159.36%	119.81%	83.25%	86.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	338,785	295,976	267,901	201,412	139,962	145,569	168,114	59.47%
YoY %	14.46%	10.48%	33.01%	43.90%	-3.85%	-13.41%	-	-
Horiz. %	201.52%	176.06%	159.36%	119.81%	83.25%	86.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.26%	36.62%	37.13%	40.48%	25.89%	19.98%	28.91%	-
YoY %	-3.71%	-1.37%	-8.28%	56.35%	29.58%	-30.89%	-	-
Horiz. %	121.96%	126.67%	128.43%	140.02%	89.55%	69.11%	100.00%	-
Total Cost	2,922,106	2,978,300	3,005,473	3,073,384	3,141,119	3,073,284	3,004,007	-1.82%
YoY %	-1.89%	-0.90%	-2.21%	-2.16%	2.21%	2.31%	-	-
Horiz. %	97.27%	99.14%	100.05%	102.31%	104.56%	102.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,985,152	6,761,101	6,824,026	6,724,258	5,701,493	4,876,212	4,897,291	26.68%
YoY %	3.31%	-0.92%	1.48%	17.94%	16.92%	-0.43%	-	-
Horiz. %	142.63%	138.06%	139.34%	137.31%	116.42%	99.57%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	173,963	173,963	173,963	173,963	84,691	84,691	84,691	61.51%
YoY %	0.00%	0.00%	0.00%	105.41%	0.00%	0.00%	-	-
Horiz. %	205.41%	205.41%	205.41%	205.41%	100.00%	100.00%	100.00%	-
Div Payout %	51.35%	58.78%	64.94%	86.37%	60.51%	58.18%	50.38%	-
YoY %	-12.64%	-9.49%	-24.81%	42.74%	4.00%	15.48%	-	-
Horiz. %	101.93%	116.67%	128.90%	171.44%	120.11%	115.48%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	6,985,152	6,761,101	6,824,026	6,724,258	5,701,493	4,876,212	4,897,291	26.68%
YoY %	3.31%	-0.92%	1.48%	17.94%	16.92%	-0.43%	-	-
Horiz. %	142.63%	138.06%	139.34%	137.31%	116.42%	99.57%	100.00%	-
NOSH	5,925,646	5,801,528	5,789,942	5,798,774	5,798,774	2,851,085	2,832,113	63.51%
YoY %	2.14%	0.20%	-0.15%	0.00%	103.39%	0.67%	-	-
Horiz. %	209.23%	204.85%	204.44%	204.75%	204.75%	100.67%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	10.39%	9.04%	8.18%	6.15%	4.27%	4.52%	5.30%	-
YoY %	14.93%	10.51%	33.01%	44.03%	-5.53%	-14.72%	-	-
Horiz. %	196.04%	170.57%	154.34%	116.04%	80.57%	85.28%	100.00%	-
ROE	4.85%	4.38%	3.93%	3.00%	2.45%	2.99%	3.43%	-
YoY %	10.73%	11.45%	31.00%	22.45%	-18.06%	-12.83%	-	-
Horiz. %	141.40%	127.70%	114.58%	87.46%	71.43%	87.17%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	55.03	56.44	56.54	56.47	66.74	112.90	112.01	-37.71%
YoY %	-2.50%	-0.18%	0.12%	-15.39%	-40.89%	0.79%	-	-
Horiz. %	49.13%	50.39%	50.48%	50.42%	59.58%	100.79%	100.00%	-
EPS	5.72	5.10	4.63	3.47	2.85	5.11	5.94	-2.48%
YoY %	12.16%	10.15%	33.43%	21.75%	-44.23%	-13.97%	-	-
Horiz. %	96.30%	85.86%	77.95%	58.42%	47.98%	86.03%	100.00%	-
DPS	2.94	3.00	3.00	3.00	1.72	3.00	2.99	-1.11%
YoY %	-2.00%	0.00%	0.00%	74.42%	-42.67%	0.33%	-	-
Horiz. %	98.33%	100.33%	100.33%	100.33%	57.53%	100.33%	100.00%	-
NAPS	1.1788	1.1654	1.1786	1.1596	1.1597	1.7103	1.7292	-22.52%
YoY %	1.15%	-1.12%	1.64%	-0.01%	-32.19%	-1.09%	-	-
Horiz. %	68.17%	67.40%	68.16%	67.06%	67.07%	98.91%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 5,798,774
RPS	39.66	39.82	39.81	39.83	39.90	39.15	38.58	1.85%
YoY %	-0.40%	0.03%	-0.05%	-0.18%	1.92%	1.48%	-	-
Horiz. %	102.80%	103.21%	103.19%	103.24%	103.42%	101.48%	100.00%	-
EPS	4.12	3.60	3.26	2.45	1.70	1.77	2.04	59.70%
YoY %	14.44%	10.43%	33.06%	44.12%	-3.95%	-13.24%	-	-
Horiz. %	201.96%	176.47%	159.80%	120.10%	83.33%	86.76%	100.00%	-
DPS	2.12	2.12	2.12	2.12	1.03	1.03	1.03	61.73%
YoY %	0.00%	0.00%	0.00%	105.83%	0.00%	0.00%	-	-
Horiz. %	205.83%	205.83%	205.83%	205.83%	100.00%	100.00%	100.00%	-
NAPS	0.8495	0.8223	0.8299	0.8178	0.6934	0.593	0.5956	26.68%
YoY %	3.31%	-0.92%	1.48%	17.94%	16.93%	-0.44%	-	-
Horiz. %	142.63%	138.06%	139.34%	137.31%	116.42%	99.56%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	1.13	1.33	1.30	0.90	0.935	0.72	1.37	-
P/RPS	2.05	2.36	2.30	1.59	1.40	0.64	1.22	41.29%
YoY %	-13.14%	2.61%	44.65%	13.57%	118.75%	-47.54%	-	-
Horiz. %	168.03%	193.44%	188.52%	130.33%	114.75%	52.46%	100.00%	-
P/EPS	19.76	26.07	28.10	25.91	32.84	14.10	23.08	-9.82%
YoY %	-24.20%	-7.22%	8.45%	-21.10%	132.91%	-38.91%	-	-
Horiz. %	85.62%	112.95%	121.75%	112.26%	142.29%	61.09%	100.00%	-
EY	5.06	3.84	3.56	3.86	3.04	7.09	4.33	10.93%
YoY %	31.77%	7.87%	-7.77%	26.97%	-57.12%	63.74%	-	-
Horiz. %	116.86%	88.68%	82.22%	89.15%	70.21%	163.74%	100.00%	-
DY	2.60	2.25	2.31	3.33	1.84	4.17	2.18	12.45%
YoY %	15.56%	-2.60%	-30.63%	80.98%	-55.88%	91.28%	-	-
Horiz. %	119.27%	103.21%	105.96%	152.75%	84.40%	191.28%	100.00%	-
P/NAPS	0.96	1.14	1.10	0.78	0.81	0.42	0.79	13.86%
YoY %	-15.79%	3.64%	41.03%	-3.70%	92.86%	-46.84%	-	-
Horiz. %	121.52%	144.30%	139.24%	98.73%	102.53%	53.16%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	23/11/17	21/08/17	24/05/17	22/02/17	24/11/16	08/08/16	12/05/16	-
Price	1.09	1.29	1.27	1.15	0.91	0.92	1.28	-
P/RPS	1.98	2.29	2.25	2.04	1.36	0.81	1.14	44.44%
YoY %	-13.54%	1.78%	10.29%	50.00%	67.90%	-28.95%	-	-
Horiz. %	173.68%	200.88%	197.37%	178.95%	119.30%	71.05%	100.00%	-
P/EPS	19.07	25.29	27.45	33.11	31.96	18.02	21.56	-7.84%
YoY %	-24.59%	-7.87%	-17.09%	3.60%	77.36%	-16.42%	-	-
Horiz. %	88.45%	117.30%	127.32%	153.57%	148.24%	83.58%	100.00%	-
EY	5.25	3.95	3.64	3.02	3.13	5.55	4.64	8.57%
YoY %	32.91%	8.52%	20.53%	-3.51%	-43.60%	19.61%	-	-
Horiz. %	113.15%	85.13%	78.45%	65.09%	67.46%	119.61%	100.00%	-
DY	2.69	2.32	2.37	2.61	1.89	3.26	2.34	9.72%
YoY %	15.95%	-2.11%	-9.20%	38.10%	-42.02%	39.32%	-	-
Horiz. %	114.96%	99.15%	101.28%	111.54%	80.77%	139.32%	100.00%	-
P/NAPS	0.92	1.11	1.08	0.99	0.78	0.54	0.74	15.60%
YoY %	-17.12%	2.78%	9.09%	26.92%	44.44%	-27.03%	-	-
Horiz. %	124.32%	150.00%	145.95%	133.78%	105.41%	72.97%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 10:30:00

ADX

10 Mins

BUY

2024-05-17 10:00:00

ADX

10 Mins

SELL

2024-05-17 09:00:00

ADX

10 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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

657

MPI

MALAYSIAN PACIFIC INDUSTRIES

478

HLIND

HONG LEONG INDUSTRIES BHD

461

PTRANS

PERAK TRANSIT BERHAD

405

MBSB

MALAYSIA BUILDING SOCIETY BHD

375

HARTA

HARTALEGA HOLDINGS BHD

372

MYEG

MY E.G. SERVICES BHD

338

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

NOTION

NOTION VTEC BHD

326

Daily Stocks

INGENIEU-WB

0.02

+0.015

626,883,400

HSI-HUZ

0.195

-0.01

276,073,600

HSI-CV8

0.15

0.00

245,002,600

INGENIEU

0.095

+0.02

225,611,500

REVENUE

0.22

-0.01

106,008,100

HSI-HU6

0.065

-0.005

99,978,600

DSONIC

0.525

+0.05

69,101,200

SINKUNG

0.155

+0.01

53,161,500

TOPGLOV

1.18

-0.02

40,778,100

0.41

+0.015

37,787,000

More active Stocks

MPI

35.70

+2.20

256,100

ALLIANZ

22.82

+0.74

35,000

ALLIANZ-PA

23.60

+0.70

10,000

HEIM

25.20

+0.44

121,400

TOYOVEN

1.15

+0.215

2,940,100

DKSH

5.21

+0.20

334,300

GCB

3.57

+0.18

4,207,200

HLIND

11.02

+0.18

248,700

PETGAS

18.30

+0.18

56,100

HUMEIND

3.38

+0.15

1,315,800

More gainer Stocks

UTDPLT

25.82

-0.38

67,700

AJI

15.78

-0.34

161,600

PANAMY

19.42

-0.28

21,600

CARZO

0.105

-0.195

50,000

SAM

5.72

-0.12

223,500

KUAISHO-C17

0.08

-0.12

58,800

KLK

22.40

-0.12

53,700

DLADY

32.64

-0.10

4,000

AHEALTH

2.84

-0.09

413,600

PARAGON

3.41

-0.09

15,000

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