[MBSB] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 6.14%
YoY- -43.02%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 3,220,816 3,194,113 3,255,318 3,273,857 2,965,880 2,690,909 2,420,465 4.87%
PBT 585,929 926,609 496,582 250,046 471,616 1,127,032 907,912 -7.03%
Tax -105,644 -227,352 -105,724 -42,352 -107,082 -297,756 -289,218 -15.44%
NP 480,285 699,257 390,858 207,694 364,533 829,276 618,693 -4.13%
-
NP to SH 480,285 699,257 390,858 207,694 364,533 829,276 618,693 -4.13%
-
Tax Rate 18.03% 24.54% 21.29% 16.94% 22.71% 26.42% 31.86% -
Total Cost 2,740,530 2,494,856 2,864,460 3,066,162 2,601,346 1,861,633 1,801,772 7.23%
-
Net Worth 8,353,211 7,684,212 6,897,367 5,701,493 4,758,046 4,037,735 1,916,883 27.78%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - 104,473 -
Div Payout % - - - - - - 16.89% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 8,353,211 7,684,212 6,897,367 5,701,493 4,758,046 4,037,735 1,916,883 27.78%
NOSH 6,389,101 6,389,101 5,851,177 5,798,774 2,770,010 2,556,337 1,567,105 26.37%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 14.91% 21.89% 12.01% 6.34% 12.29% 30.82% 25.56% -
ROE 5.75% 9.10% 5.67% 3.64% 7.66% 20.54% 32.28% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 49.77 51.62 55.64 66.59 107.07 105.26 154.45 -17.19%
EPS 7.44 11.44 6.68 5.87 13.16 32.44 39.48 -24.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
NAPS 1.2909 1.2418 1.1788 1.1597 1.7177 1.5795 1.2232 0.90%
Adjusted Per Share Value based on latest NOSH - 5,798,774
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 39.05 38.72 39.46 39.69 35.95 32.62 29.34 4.87%
EPS 5.82 8.48 4.74 2.52 4.42 10.05 7.50 -4.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.27 -
NAPS 1.0126 0.9315 0.8362 0.6912 0.5768 0.4895 0.2324 27.78%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.835 1.01 1.13 0.935 1.46 2.45 2.75 -
P/RPS 1.68 1.96 2.03 1.40 1.36 2.33 1.78 -0.95%
P/EPS 11.25 8.94 16.92 22.13 11.09 7.55 6.97 8.30%
EY 8.89 11.19 5.91 4.52 9.01 13.24 14.36 -7.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.42 -
P/NAPS 0.65 0.81 0.96 0.81 0.85 1.55 2.25 -18.68%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 20/11/19 13/11/18 23/11/17 24/11/16 13/11/15 03/11/14 22/10/13 -
Price 0.85 0.97 1.09 0.91 1.69 2.59 2.82 -
P/RPS 1.71 1.88 1.96 1.37 1.58 2.46 1.83 -1.12%
P/EPS 11.45 8.58 16.32 21.54 12.84 7.98 7.14 8.18%
EY 8.73 11.65 6.13 4.64 7.79 12.53 14.00 -7.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.36 -
P/NAPS 0.66 0.78 0.92 0.78 0.98 1.64 2.31 -18.83%

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