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

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
TTM Result
Revenue	3,145,937	3,213,859	3,244,322	3,263,598	3,259,763	3,260,891	3,274,276	-2.62%
YoY %	-2.11%	-0.94%	-0.59%	0.12%	-0.03%	-0.41%	-	-
Horiz. %	96.08%	98.15%	99.09%	99.67%	99.56%	99.59%	100.00%	-
PBT	853,572	873,252	842,429	833,123	550,732	523,323	467,001	49.32%
YoY %	-2.25%	3.66%	1.12%	51.28%	5.24%	12.06%	-	-
Horiz. %	182.78%	186.99%	180.39%	178.40%	117.93%	112.06%	100.00%	-
Tax	-211,174	-224,827	-215,232	-200,528	-133,606	-184,538	-171,025	15.05%
YoY %	6.07%	-4.46%	-7.33%	-50.09%	27.60%	-7.90%	-	-
Horiz. %	123.48%	131.46%	125.85%	117.25%	78.12%	107.90%	100.00%	-
NP	642,398	648,425	627,197	632,595	417,126	338,785	295,976	67.39%
YoY %	-0.93%	3.38%	-0.85%	51.66%	23.12%	14.46%	-	-
Horiz. %	217.04%	219.08%	211.91%	213.73%	140.93%	114.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	642,398	648,425	627,197	632,595	417,126	338,785	295,976	67.39%
YoY %	-0.93%	3.38%	-0.85%	51.66%	23.12%	14.46%	-	-
Horiz. %	217.04%	219.08%	211.91%	213.73%	140.93%	114.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.74%	25.75%	25.55%	24.07%	24.26%	35.26%	36.62%	-
YoY %	-3.92%	0.78%	6.15%	-0.78%	-31.20%	-3.71%	-	-
Horiz. %	67.56%	70.32%	69.77%	65.73%	66.25%	96.29%	100.00%	-
Total Cost	2,503,539	2,565,434	2,617,125	2,631,003	2,842,637	2,922,106	2,978,300	-10.90%
YoY %	-2.41%	-1.98%	-0.53%	-7.44%	-2.72%	-1.89%	-	-
Horiz. %	84.06%	86.14%	87.87%	88.34%	95.44%	98.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	2.04%	2.43%	7.92%	-2.74%	2.32%	3.31%	-	-
Horiz. %	115.98%	113.65%	110.95%	102.81%	105.71%	103.31%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	-	297,163	297,163	297,163	297,163	173,963	173,963	-
YoY %	-	0.00%	0.00%	0.00%	70.82%	0.00%	-	-
Horiz. %	-	170.82%	170.82%	170.82%	170.82%	100.00%	100.00%	-
Div Payout %	-	45.83%	47.38%	46.98%	71.24%	51.35%	58.78%	-
YoY %	-	-3.27%	0.85%	-34.05%	38.73%	-12.64%	-	-
Horiz. %	-	77.97%	80.61%	79.93%	121.20%	87.36%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
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%
YoY %	2.04%	2.43%	7.92%	-2.74%	2.32%	3.31%	-	-
Horiz. %	115.98%	113.65%	110.95%	102.81%	105.71%	103.31%	100.00%	-
NOSH	6,389,101	6,389,101	6,149,933	6,149,933	5,924,425	5,925,646	5,801,528	6.62%
YoY %	0.00%	3.89%	0.00%	3.81%	-0.02%	2.14%	-	-
Horiz. %	110.13%	110.13%	106.01%	106.01%	102.12%	102.14%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	20.42%	20.18%	19.33%	19.38%	12.80%	10.39%	9.04%	-
YoY %	1.19%	4.40%	-0.26%	51.41%	23.20%	14.93%	-	-
Horiz. %	225.88%	223.23%	213.83%	214.38%	141.59%	114.93%	100.00%	-
ROE	8.19%	8.44%	8.36%	9.10%	5.84%	4.85%	4.38%	-
YoY %	-2.96%	0.96%	-8.13%	55.82%	20.41%	10.73%	-	-
Horiz. %	186.99%	192.69%	190.87%	207.76%	133.33%	110.73%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	50.17	51.94	52.75	54.91	54.85	55.03	56.44	-7.53%
YoY %	-3.41%	-1.54%	-3.93%	0.11%	-0.33%	-2.50%	-	-
Horiz. %	88.89%	92.03%	93.46%	97.29%	97.18%	97.50%	100.00%	-
EPS	10.24	10.48	10.20	10.64	7.02	5.72	5.10	58.95%
YoY %	-2.29%	2.75%	-4.14%	51.57%	22.73%	12.16%	-	-
Horiz. %	200.78%	205.49%	200.00%	208.63%	137.65%	112.16%	100.00%	-
DPS	0.00	4.80	4.83	5.00	5.00	2.94	3.00	-
YoY %	0.00%	-0.62%	-3.40%	0.00%	70.07%	-2.00%	-	-
Horiz. %	0.00%	160.00%	161.00%	166.67%	166.67%	98.00%	100.00%	-
NAPS	1.2505	1.2418	1.2198	1.1696	1.2026	1.1788	1.1654	4.79%
YoY %	0.70%	1.80%	4.29%	-2.74%	2.02%	1.15%	-	-
Horiz. %	107.30%	106.56%	104.67%	100.36%	103.19%	101.15%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 6,149,933
RPS	38.26	39.09	39.46	39.69	39.65	39.66	39.82	-2.62%
YoY %	-2.12%	-0.94%	-0.58%	0.10%	-0.03%	-0.40%	-	-
Horiz. %	96.08%	98.17%	99.10%	99.67%	99.57%	99.60%	100.00%	-
EPS	7.81	7.89	7.63	7.69	5.07	4.12	3.60	67.34%
YoY %	-1.01%	3.41%	-0.78%	51.68%	23.06%	14.44%	-	-
Horiz. %	216.94%	219.17%	211.94%	213.61%	140.83%	114.44%	100.00%	-
DPS	0.00	3.61	3.61	3.61	3.61	2.12	2.12	-
YoY %	0.00%	0.00%	0.00%	0.00%	70.28%	0.00%	-	-
Horiz. %	0.00%	170.28%	170.28%	170.28%	170.28%	100.00%	100.00%	-
NAPS	0.9537	0.9346	0.9124	0.8454	0.8693	0.8495	0.8223	10.35%
YoY %	2.04%	2.43%	7.93%	-2.75%	2.33%	3.31%	-	-
Horiz. %	115.98%	113.66%	110.96%	102.81%	105.72%	103.31%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
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	1.83	1.94	2.20	2.04	1.90	2.05	2.36	-15.55%
YoY %	-5.67%	-11.82%	7.84%	7.37%	-7.32%	-13.14%	-	-
Horiz. %	77.54%	82.20%	93.22%	86.44%	80.51%	86.86%	100.00%	-
P/EPS	8.98	9.64	11.37	10.52	14.82	19.76	26.07	-50.76%
YoY %	-6.85%	-15.22%	8.08%	-29.01%	-25.00%	-24.20%	-	-
Horiz. %	34.45%	36.98%	43.61%	40.35%	56.85%	75.80%	100.00%	-
EY	11.14	10.38	8.79	9.50	6.75	5.06	3.84	103.01%
YoY %	7.32%	18.09%	-7.47%	40.74%	33.40%	31.77%	-	-
Horiz. %	290.10%	270.31%	228.91%	247.40%	175.78%	131.77%	100.00%	-
DY	0.00	4.75	4.17	4.46	4.81	2.60	2.25	-
YoY %	0.00%	13.91%	-6.50%	-7.28%	85.00%	15.56%	-	-
Horiz. %	0.00%	211.11%	185.33%	198.22%	213.78%	115.56%	100.00%	-
P/NAPS	0.74	0.81	0.95	0.96	0.86	0.96	1.14	-24.97%
YoY %	-8.64%	-14.74%	-1.04%	11.63%	-10.42%	-15.79%	-	-
Horiz. %	64.91%	71.05%	83.33%	84.21%	75.44%	84.21%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
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	2.01	1.87	2.05	2.20	2.13	1.98	2.29	-8.30%
YoY %	7.49%	-8.78%	-6.82%	3.29%	7.58%	-13.54%	-	-
Horiz. %	87.77%	81.66%	89.52%	96.07%	93.01%	86.46%	100.00%	-
P/EPS	9.86	9.26	10.59	11.37	16.67	19.07	25.29	-46.53%
YoY %	6.48%	-12.56%	-6.86%	-31.79%	-12.59%	-24.59%	-	-
Horiz. %	38.99%	36.62%	41.87%	44.96%	65.92%	75.41%	100.00%	-
EY	10.14	10.80	9.44	8.80	6.00	5.25	3.95	87.16%
YoY %	-6.11%	14.41%	7.27%	46.67%	14.29%	32.91%	-	-
Horiz. %	256.71%	273.42%	238.99%	222.78%	151.90%	132.91%	100.00%	-
DY	0.00	4.95	4.47	4.13	4.27	2.69	2.32	-
YoY %	0.00%	10.74%	8.23%	-3.28%	58.74%	15.95%	-	-
Horiz. %	0.00%	213.36%	192.67%	178.02%	184.05%	115.95%	100.00%	-
P/NAPS	0.81	0.78	0.89	1.03	0.97	0.92	1.11	-18.89%
YoY %	3.85%	-12.36%	-13.59%	6.19%	5.43%	-17.12%	-	-
Horiz. %	72.97%	70.27%	80.18%	92.79%	87.39%	82.88%	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

MQ Market Updates - 07 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

DSONIC

DATASONIC GROUP BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

303

MPI

MALAYSIAN PACIFIC INDUSTRIES

293

HLIND

HONG LEONG INDUSTRIES BHD

288

JCY

JCY INTERNATIONAL BERHAD

238

GENTING

GENTING BHD

224

PBBANK

PUBLIC BANK BHD

177

TOPGLOV

TOP GLOVE CORPORATION BHD

174

MAYBANK

MALAYAN BANKING BHD

152

GENM

GENTING MALAYSIA BERHAD

148

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HUBLINE

0.05

+0.01

66,939,900

E&O-LR

0.055

+0.01

56,261,700

YNHPROP

0.665

+0.025

41,954,600

WIDAD

0.085

+0.005

37,545,900

JAKS

0.165

+0.01

29,310,400

JCY

0.67

+0.03

28,300,800

KGW

0.25

+0.025

21,673,600

SIAB

0.155

+0.02

21,309,500

More active Stocks

HENGYUAN

2.96

+0.16

544,400

PETRONM

5.14

+0.14

190,800

VITROX

4.09

+0.12

250,800

SMI

0.70

+0.11

2,220,900

KOTRA

4.48

+0.11

1,300

PARAGON

3.70

+0.10

4,100

VSTECS

3.92

+0.09

488,400

CRESNDO

3.84

+0.09

217,200

KSENG

6.03

+0.09

37,600

YENHER

1.05

+0.085

598,500

More gainer Stocks

NESTLE

124.00

-1.50

2,100

DLADY

38.00

-0.42

3,700

PETDAG

18.44

-0.14

16,900

KUAISHO-C17

0.08

-0.12

58,800

TOMEI

1.79

-0.09

934,200

AMWAY

7.20

-0.09

25,300

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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