[MBSB] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
07-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -51.01%
YoY- -36.81%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 3,260,156 3,244,816 3,250,504 2,762,408 2,668,440 2,249,900 1,515,516 13.61%
PBT 1,636,648 507,084 156,400 630,608 1,067,856 948,440 441,880 24.37%
Tax -369,476 -101,788 -17,060 -133,360 -280,920 -283,864 -124,220 19.91%
NP 1,267,172 405,296 139,340 497,248 786,936 664,576 317,660 25.92%
-
NP to SH 1,267,172 405,296 139,340 497,248 786,936 664,576 317,660 25.92%
-
Tax Rate 22.58% 20.07% 10.91% 21.15% 26.31% 29.93% 28.11% -
Total Cost 1,992,984 2,839,520 3,111,164 2,265,160 1,881,504 1,585,324 1,197,856 8.85%
-
Net Worth 6,951,250 6,824,026 4,897,291 4,807,542 3,426,744 1,606,312 1,215,061 33.71%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 6,951,250 6,824,026 4,897,291 4,807,542 3,426,744 1,606,312 1,215,061 33.71%
NOSH 6,149,933 5,789,942 2,832,113 2,708,322 2,350,465 1,270,214 1,216,156 30.99%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 38.87% 12.49% 4.29% 18.00% 29.49% 29.54% 20.96% -
ROE 18.23% 5.94% 2.85% 10.34% 22.96% 41.37% 26.14% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 54.85 56.04 114.77 102.00 113.53 177.13 124.62 -12.77%
EPS 21.32 7.00 4.92 18.36 33.48 52.32 26.12 -3.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1696 1.1786 1.7292 1.7751 1.4579 1.2646 0.9991 2.65%
Adjusted Per Share Value based on latest NOSH - 2,708,322
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 39.52 39.34 39.41 33.49 32.35 27.28 18.37 13.61%
EPS 15.36 4.91 1.69 6.03 9.54 8.06 3.85 25.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8427 0.8273 0.5937 0.5828 0.4154 0.1947 0.1473 33.71%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.12 1.30 1.37 2.19 2.18 2.74 2.18 -
P/RPS 2.04 2.32 1.19 2.15 1.92 1.55 1.75 2.58%
P/EPS 5.25 18.57 27.85 11.93 6.51 5.24 8.35 -7.43%
EY 19.04 5.38 3.59 8.38 15.36 19.09 11.98 8.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.10 0.79 1.23 1.50 2.17 2.18 -12.77%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 24/05/17 12/05/16 07/05/15 15/05/14 03/05/13 11/05/12 -
Price 1.21 1.27 1.28 2.01 2.17 2.80 2.26 -
P/RPS 2.21 2.27 1.12 1.97 1.91 1.58 1.81 3.38%
P/EPS 5.68 18.14 26.02 10.95 6.48 5.35 8.65 -6.76%
EY 17.62 5.51 3.84 9.13 15.43 18.69 11.56 7.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.08 0.74 1.13 1.49 2.21 2.26 -12.27%

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