[MBSB] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
22-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 40.08%
YoY- 76.4%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 2,455,393 2,224,410 2,018,182 1,815,349 1,344,035 922,296 561,023 27.86%
PBT 187,535 353,712 845,274 680,934 410,480 327,064 134,963 5.63%
Tax -31,764 -80,312 -223,317 -216,914 -147,435 -85,459 -1,750 62.04%
NP 155,771 273,400 621,957 464,020 263,045 241,605 133,213 2.63%
-
NP to SH 155,771 273,400 621,957 464,020 263,045 241,605 133,213 2.63%
-
Tax Rate 16.94% 22.71% 26.42% 31.86% 35.92% 26.13% 1.30% -
Total Cost 2,299,622 1,951,010 1,396,225 1,351,329 1,080,990 680,691 427,810 32.31%
-
Net Worth 5,701,493 4,758,046 4,037,735 1,916,883 1,335,160 752,164 506,321 49.65%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 78,355 72,932 43,689 - -
Div Payout % - - - 16.89% 27.73% 18.08% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 5,701,493 4,758,046 4,037,735 1,916,883 1,335,160 752,164 506,321 49.65%
NOSH 5,798,774 2,770,010 2,556,337 1,567,105 1,215,549 873,797 700,015 42.19%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.34% 12.29% 30.82% 25.56% 19.57% 26.20% 23.74% -
ROE 2.73% 5.75% 15.40% 24.21% 19.70% 32.12% 26.31% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 49.94 80.30 78.95 115.84 110.57 105.55 80.14 -7.57%
EPS 4.40 9.87 24.33 29.61 21.64 27.65 19.03 -21.63%
DPS 0.00 0.00 0.00 5.00 6.00 5.00 0.00 -
NAPS 1.1597 1.7177 1.5795 1.2232 1.0984 0.8608 0.7233 8.17%
Adjusted Per Share Value based on latest NOSH - 1,737,185
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 29.77 26.97 24.47 22.01 16.29 11.18 6.80 27.87%
EPS 1.89 3.31 7.54 5.63 3.19 2.93 1.61 2.70%
DPS 0.00 0.00 0.00 0.95 0.88 0.53 0.00 -
NAPS 0.6912 0.5768 0.4895 0.2324 0.1619 0.0912 0.0614 49.65%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.935 1.46 2.45 2.75 2.41 1.30 1.55 -
P/RPS 1.87 1.82 3.10 2.37 2.18 1.23 1.93 -0.52%
P/EPS 29.51 14.79 10.07 9.29 11.14 4.70 8.15 23.89%
EY 3.39 6.76 9.93 10.77 8.98 21.27 12.28 -19.29%
DY 0.00 0.00 0.00 1.82 2.49 3.85 0.00 -
P/NAPS 0.81 0.85 1.55 2.25 2.19 1.51 2.14 -14.93%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 13/11/15 03/11/14 22/10/13 05/11/12 31/10/11 21/10/10 -
Price 0.91 1.69 2.59 2.82 2.28 1.77 1.60 -
P/RPS 1.82 2.10 3.28 2.43 2.06 1.68 2.00 -1.55%
P/EPS 28.72 17.12 10.65 9.52 10.54 6.40 8.41 22.69%
EY 3.48 5.84 9.39 10.50 9.49 15.62 11.89 -18.50%
DY 0.00 0.00 0.00 1.77 2.63 2.82 0.00 -
P/NAPS 0.78 0.98 1.64 2.31 2.08 2.06 2.21 -15.92%

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