[MBSB] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
06-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -15.59%
YoY- -51.15%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 3,218,360 3,249,242 3,250,280 2,912,770 2,678,384 2,353,546 1,646,710 11.81%
PBT 1,068,192 484,798 227,638 573,844 1,155,712 969,398 466,198 14.81%
Tax -263,234 -99,982 -31,950 -154,112 -296,534 -306,900 -120,062 13.97%
NP 804,958 384,816 195,688 419,732 859,178 662,498 346,136 15.09%
-
NP to SH 804,958 384,816 195,688 419,732 859,178 662,498 346,136 15.09%
-
Tax Rate 24.64% 20.62% 14.04% 26.86% 25.66% 31.66% 25.75% -
Total Cost 2,413,402 2,864,426 3,054,592 2,493,038 1,819,206 1,691,048 1,300,574 10.84%
-
Net Worth 7,501,688 6,774,389 4,864,610 4,638,941 3,759,028 1,694,852 1,243,197 34.90%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - 109,382 -
Div Payout % - - - - - - 31.60% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 7,501,688 6,774,389 4,864,610 4,638,941 3,759,028 1,694,852 1,243,197 34.90%
NOSH 6,149,933 5,812,930 2,844,302 2,736,192 2,494,709 1,480,996 1,215,365 31.01%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 25.01% 11.84% 6.02% 14.41% 32.08% 28.15% 21.02% -
ROE 10.73% 5.68% 4.02% 9.05% 22.86% 39.09% 27.84% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 52.33 55.90 114.27 106.45 107.36 158.92 135.49 -14.65%
EPS 13.38 6.62 6.88 15.34 34.44 44.74 28.48 -11.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.00 -
NAPS 1.2198 1.1654 1.7103 1.6954 1.5068 1.1444 1.0229 2.97%
Adjusted Per Share Value based on latest NOSH - 2,508,914
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 39.14 39.52 39.53 35.43 32.57 28.62 20.03 11.80%
EPS 9.79 4.68 2.38 5.10 10.45 8.06 4.21 15.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.33 -
NAPS 0.9124 0.8239 0.5916 0.5642 0.4572 0.2061 0.1512 34.91%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.16 1.33 0.72 1.69 2.17 3.07 2.28 -
P/RPS 2.22 2.38 0.63 1.59 2.02 1.93 1.68 4.75%
P/EPS 8.86 20.09 10.47 11.02 6.30 6.86 8.01 1.69%
EY 11.28 4.98 9.56 9.08 15.87 14.57 12.49 -1.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.95 -
P/NAPS 0.95 1.14 0.42 1.00 1.44 2.68 2.23 -13.25%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 17/08/18 21/08/17 08/08/16 06/08/15 14/08/14 31/07/13 30/08/12 -
Price 1.08 1.29 0.92 1.72 2.41 3.10 2.30 -
P/RPS 2.06 2.31 0.81 1.62 2.24 1.95 1.70 3.25%
P/EPS 8.25 19.49 13.37 11.21 7.00 6.93 8.08 0.34%
EY 12.12 5.13 7.48 8.92 14.29 14.43 12.38 -0.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.91 -
P/NAPS 0.89 1.11 0.54 1.01 1.60 2.71 2.25 -14.31%

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