[MBSB] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -3.41%
YoY- 33.79%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 3,274,795 3,050,098 2,612,512 2,536,090 1,831,560 1,269,438 769,940 27.26%
PBT 338,421 355,025 932,556 932,349 656,227 428,262 207,397 8.49%
Tax -137,009 -97,433 82,473 -334,781 -209,576 -102,830 -61,372 14.30%
NP 201,412 257,592 1,015,029 597,568 446,651 325,432 146,025 5.50%
-
NP to SH 201,412 257,592 1,015,029 597,568 446,651 325,432 146,025 5.50%
-
Tax Rate 40.48% 27.44% -8.84% 35.91% 31.94% 24.01% 29.59% -
Total Cost 3,073,383 2,792,506 1,597,483 1,938,522 1,384,909 944,006 623,915 30.40%
-
Net Worth 6,724,258 4,774,651 4,480,386 2,016,288 1,466,473 933,045 381,135 61.27%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 173,963 83,633 311,119 161,199 401,074 37,630 - -
Div Payout % 86.37% 32.47% 30.65% 26.98% 89.80% 11.56% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 6,724,258 4,774,651 4,480,386 2,016,288 1,466,473 933,045 381,135 61.27%
NOSH 5,798,774 2,787,792 2,592,666 1,611,998 1,215,376 1,003,490 700,359 42.18%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.15% 8.45% 38.85% 23.56% 24.39% 25.64% 18.97% -
ROE 3.00% 5.39% 22.65% 29.64% 30.46% 34.88% 38.31% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 56.47 109.41 100.77 157.33 150.70 126.50 109.93 -10.49%
EPS 4.90 9.24 39.15 37.07 36.75 32.43 20.85 -21.42%
DPS 3.00 3.00 12.00 10.00 33.00 3.75 0.00 -
NAPS 1.1596 1.7127 1.7281 1.2508 1.2066 0.9298 0.5442 13.42%
Adjusted Per Share Value based on latest NOSH - 1,743,446
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 39.70 36.98 31.67 30.74 22.20 15.39 9.33 27.26%
EPS 2.44 3.12 12.30 7.24 5.41 3.95 1.77 5.49%
DPS 2.11 1.01 3.77 1.95 4.86 0.46 0.00 -
NAPS 0.8152 0.5788 0.5431 0.2444 0.1778 0.1131 0.0462 61.28%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.90 1.41 2.43 2.21 2.26 1.88 1.49 -
P/RPS 1.59 1.29 2.41 1.40 1.50 1.49 1.36 2.63%
P/EPS 25.91 15.26 6.21 5.96 6.15 5.80 7.15 23.91%
EY 3.86 6.55 16.11 16.77 16.26 17.25 13.99 -19.29%
DY 3.33 2.13 4.94 4.52 14.60 1.99 0.00 -
P/NAPS 0.78 0.82 1.41 1.77 1.87 2.02 2.74 -18.87%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 16/02/15 28/01/14 31/01/13 02/02/12 14/02/11 -
Price 1.14 1.41 2.25 2.13 2.26 2.23 1.48 -
P/RPS 2.02 1.29 2.23 1.35 1.50 1.76 1.35 6.94%
P/EPS 32.82 15.26 5.75 5.75 6.15 6.88 7.10 29.03%
EY 3.05 6.55 17.40 17.40 16.26 14.54 14.09 -22.49%
DY 2.63 2.13 5.33 4.69 14.60 1.68 0.00 -
P/NAPS 0.98 0.82 1.30 1.70 1.87 2.40 2.72 -15.63%

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