[MBSB] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
11-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -2.39%
YoY- 16.31%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 2,762,408 2,668,440 2,249,900 1,515,516 1,177,996 676,488 416,684 37.04%
PBT 630,608 1,067,856 948,440 441,880 364,104 172,716 39,156 58.87%
Tax -133,360 -280,920 -283,864 -124,220 -90,984 72 -15,944 42.45%
NP 497,248 786,936 664,576 317,660 273,120 172,788 23,212 66.61%
-
NP to SH 497,248 786,936 664,576 317,660 273,120 172,788 23,212 66.61%
-
Tax Rate 21.15% 26.31% 29.93% 28.11% 24.99% -0.04% 40.72% -
Total Cost 2,265,160 1,881,504 1,585,324 1,197,856 904,876 503,700 393,472 33.85%
-
Net Worth 4,807,542 3,426,744 1,606,312 1,215,061 450,858 435,190 516,187 45.02%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 4,807,542 3,426,744 1,606,312 1,215,061 450,858 435,190 516,187 45.02%
NOSH 2,708,322 2,350,465 1,270,214 1,216,156 700,307 700,113 699,156 25.30%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 18.00% 29.49% 29.54% 20.96% 23.19% 25.54% 5.57% -
ROE 10.34% 22.96% 41.37% 26.14% 60.58% 39.70% 4.50% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 102.00 113.53 177.13 124.62 168.21 96.63 59.60 9.36%
EPS 18.36 33.48 52.32 26.12 39.00 24.68 3.32 32.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7751 1.4579 1.2646 0.9991 0.6438 0.6216 0.7383 15.73%
Adjusted Per Share Value based on latest NOSH - 1,216,156
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 33.49 32.35 27.28 18.37 14.28 8.20 5.05 37.04%
EPS 6.03 9.54 8.06 3.85 3.31 2.09 0.28 66.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5828 0.4154 0.1947 0.1473 0.0547 0.0528 0.0626 45.01%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.19 2.18 2.74 2.18 2.26 1.05 0.70 -
P/RPS 2.15 1.92 1.55 1.75 1.34 1.09 1.17 10.66%
P/EPS 11.93 6.51 5.24 8.35 5.79 4.25 21.08 -9.04%
EY 8.38 15.36 19.09 11.98 17.26 23.50 4.74 9.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.50 2.17 2.18 3.51 1.69 0.95 4.39%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 07/05/15 15/05/14 03/05/13 11/05/12 11/05/11 27/05/10 14/05/09 -
Price 2.01 2.17 2.80 2.26 1.44 1.03 0.93 -
P/RPS 1.97 1.91 1.58 1.81 0.86 1.07 1.56 3.96%
P/EPS 10.95 6.48 5.35 8.65 3.69 4.17 28.01 -14.48%
EY 9.13 15.43 18.69 11.56 27.08 23.96 3.57 16.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.49 2.21 2.26 2.24 1.66 1.26 -1.79%

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