[MBSB] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -0.31%
YoY- 91.4%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 3,250,280 2,912,770 2,678,384 2,353,546 1,646,710 1,164,436 690,502 29.42%
PBT 227,638 573,844 1,155,712 969,398 466,198 393,918 185,332 3.48%
Tax -31,950 -154,112 -296,534 -306,900 -120,062 -100,864 70 -
NP 195,688 419,732 859,178 662,498 346,136 293,054 185,402 0.90%
-
NP to SH 195,688 419,732 859,178 662,498 346,136 293,054 185,402 0.90%
-
Tax Rate 14.04% 26.86% 25.66% 31.66% 25.75% 25.61% -0.04% -
Total Cost 3,054,592 2,493,038 1,819,206 1,691,048 1,300,574 871,382 505,100 34.94%
-
Net Worth 4,864,610 4,638,941 3,759,028 1,694,852 1,243,197 608,793 463,715 47.90%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 109,382 55,784 - -
Div Payout % - - - - 31.60% 19.04% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 4,864,610 4,638,941 3,759,028 1,694,852 1,243,197 608,793 463,715 47.90%
NOSH 2,844,302 2,736,192 2,494,709 1,480,996 1,215,365 743,791 700,158 26.29%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.02% 14.41% 32.08% 28.15% 21.02% 25.17% 26.85% -
ROE 4.02% 9.05% 22.86% 39.09% 27.84% 48.14% 39.98% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 114.27 106.45 107.36 158.92 135.49 156.55 98.62 2.48%
EPS 6.88 15.34 34.44 44.74 28.48 39.40 26.48 -20.10%
DPS 0.00 0.00 0.00 0.00 9.00 7.50 0.00 -
NAPS 1.7103 1.6954 1.5068 1.1444 1.0229 0.8185 0.6623 17.11%
Adjusted Per Share Value based on latest NOSH - 1,688,701
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 39.53 35.43 32.57 28.62 20.03 14.16 8.40 29.42%
EPS 2.38 5.10 10.45 8.06 4.21 3.56 2.25 0.93%
DPS 0.00 0.00 0.00 0.00 1.33 0.68 0.00 -
NAPS 0.5916 0.5642 0.4572 0.2061 0.1512 0.074 0.0564 47.90%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.72 1.69 2.17 3.07 2.28 1.38 1.21 -
P/RPS 0.63 1.59 2.02 1.93 1.68 0.88 1.23 -10.54%
P/EPS 10.47 11.02 6.30 6.86 8.01 3.50 4.57 14.80%
EY 9.56 9.08 15.87 14.57 12.49 28.55 21.88 -12.87%
DY 0.00 0.00 0.00 0.00 3.95 5.43 0.00 -
P/NAPS 0.42 1.00 1.44 2.68 2.23 1.69 1.83 -21.73%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 08/08/16 06/08/15 14/08/14 31/07/13 30/08/12 03/08/11 26/08/10 -
Price 0.92 1.72 2.41 3.10 2.30 1.68 1.40 -
P/RPS 0.81 1.62 2.24 1.95 1.70 1.07 1.42 -8.92%
P/EPS 13.37 11.21 7.00 6.93 8.08 4.26 5.29 16.69%
EY 7.48 8.92 14.29 14.43 12.38 23.45 18.91 -14.31%
DY 0.00 0.00 0.00 0.00 3.91 4.46 0.00 -
P/NAPS 0.54 1.01 1.60 2.71 2.25 2.05 2.11 -20.30%

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