[MBSB] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -5.82%
YoY- 186.57%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 3,573,788 2,661,968 2,658,192 2,723,928 2,965,624 3,136,148 3,260,156 1.54%
PBT 423,772 337,736 316,824 445,132 -155,928 463,432 1,636,648 -20.14%
Tax -110,408 -41,228 -84,004 -191,480 -137,088 -128,112 -369,476 -18.21%
NP 313,364 296,508 232,820 253,652 -293,016 335,320 1,267,172 -20.75%
-
NP to SH 313,364 296,508 232,820 253,652 -293,016 335,320 1,267,172 -20.75%
-
Tax Rate 26.05% 12.21% 26.51% 43.02% - 27.64% 22.58% -
Total Cost 3,260,424 2,365,460 2,425,372 2,470,276 3,258,640 2,800,828 1,992,984 8.54%
-
Net Worth 9,943,242 8,546,974 8,590,003 8,252,785 8,454,187 7,899,484 6,951,250 6.14%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - 2,438,304 - - - - - -
Div Payout % - 822.34% - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 9,943,242 8,546,974 8,590,003 8,252,785 8,454,187 7,899,484 6,951,250 6.14%
NOSH 8,222,312 7,171,483 7,171,483 6,975,388 6,389,101 6,389,101 6,149,933 4.95%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 8.77% 11.14% 8.76% 9.31% -9.88% 10.69% 38.87% -
ROE 3.15% 3.47% 2.71% 3.07% -3.47% 4.24% 18.23% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 43.46 37.12 37.07 40.57 44.17 49.09 54.85 -3.80%
EPS 3.80 4.12 13.00 3.76 -4.36 5.24 21.32 -24.96%
DPS 0.00 34.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2093 1.1918 1.1978 1.2293 1.2593 1.2364 1.1696 0.55%
Adjusted Per Share Value based on latest NOSH - 6,975,388
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 43.32 32.27 32.22 33.02 35.95 38.02 39.52 1.54%
EPS 3.80 3.59 2.82 3.07 -3.55 4.07 15.36 -20.75%
DPS 0.00 29.56 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2054 1.0361 1.0413 1.0005 1.0249 0.9576 0.8427 6.14%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.80 0.585 0.60 0.66 0.56 0.955 1.12 -
P/RPS 1.84 1.58 1.62 1.63 1.27 1.95 2.04 -1.70%
P/EPS 20.99 14.15 18.48 17.47 -12.83 18.20 5.25 25.95%
EY 4.76 7.07 5.41 5.72 -7.79 5.50 19.04 -20.61%
DY 0.00 58.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.49 0.50 0.54 0.44 0.77 0.96 -6.04%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 25/05/23 26/05/22 27/05/21 25/06/20 24/06/19 28/05/18 -
Price 0.885 0.64 0.625 0.635 0.655 0.915 1.21 -
P/RPS 2.04 1.72 1.69 1.57 1.48 1.86 2.21 -1.32%
P/EPS 23.22 15.48 19.25 16.81 -15.01 17.43 5.68 26.42%
EY 4.31 6.46 5.19 5.95 -6.66 5.74 17.62 -20.90%
DY 0.00 53.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.54 0.52 0.52 0.52 0.74 1.03 -5.57%

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