[MBSB] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
13-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 30.27%
YoY- -56.04%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 2,395,585 2,441,489 2,455,393 2,224,410 2,018,182 1,815,349 1,344,035 10.10%
PBT 694,957 372,437 187,535 353,712 845,274 680,934 410,480 9.16%
Tax -170,514 -79,293 -31,764 -80,312 -223,317 -216,914 -147,435 2.45%
NP 524,443 293,144 155,771 273,400 621,957 464,020 263,045 12.18%
-
NP to SH 524,443 293,144 155,771 273,400 621,957 464,020 263,045 12.18%
-
Tax Rate 24.54% 21.29% 16.94% 22.71% 26.42% 31.86% 35.92% -
Total Cost 1,871,142 2,148,345 2,299,622 1,951,010 1,396,225 1,351,329 1,080,990 9.57%
-
Net Worth 7,684,212 6,897,367 5,701,493 4,758,046 4,037,735 1,916,883 1,335,160 33.85%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - 78,355 72,932 -
Div Payout % - - - - - 16.89% 27.73% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 7,684,212 6,897,367 5,701,493 4,758,046 4,037,735 1,916,883 1,335,160 33.85%
NOSH 6,389,101 5,851,177 5,798,774 2,770,010 2,556,337 1,567,105 1,215,549 31.84%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 21.89% 12.01% 6.34% 12.29% 30.82% 25.56% 19.57% -
ROE 6.82% 4.25% 2.73% 5.75% 15.40% 24.21% 19.70% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 38.71 41.73 49.94 80.30 78.95 115.84 110.57 -16.04%
EPS 8.58 5.01 4.40 9.87 24.33 29.61 21.64 -14.28%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 6.00 -
NAPS 1.2418 1.1788 1.1597 1.7177 1.5795 1.2232 1.0984 2.06%
Adjusted Per Share Value based on latest NOSH - 2,836,339
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 29.04 29.60 29.77 26.97 24.47 22.01 16.29 10.11%
EPS 6.36 3.55 1.89 3.31 7.54 5.63 3.19 12.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.95 0.88 -
NAPS 0.9315 0.8362 0.6912 0.5768 0.4895 0.2324 0.1619 33.84%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.01 1.13 0.935 1.46 2.45 2.75 2.41 -
P/RPS 2.61 2.71 1.87 1.82 3.10 2.37 2.18 3.04%
P/EPS 11.92 22.55 29.51 14.79 10.07 9.29 11.14 1.13%
EY 8.39 4.43 3.39 6.76 9.93 10.77 8.98 -1.12%
DY 0.00 0.00 0.00 0.00 0.00 1.82 2.49 -
P/NAPS 0.81 0.96 0.81 0.85 1.55 2.25 2.19 -15.26%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 13/11/18 23/11/17 24/11/16 13/11/15 03/11/14 22/10/13 05/11/12 -
Price 0.97 1.09 0.91 1.69 2.59 2.82 2.28 -
P/RPS 2.51 2.61 1.82 2.10 3.28 2.43 2.06 3.34%
P/EPS 11.45 21.76 28.72 17.12 10.65 9.52 10.54 1.38%
EY 8.74 4.60 3.48 5.84 9.39 10.50 9.49 -1.36%
DY 0.00 0.00 0.00 0.00 0.00 1.77 2.63 -
P/NAPS 0.78 0.92 0.78 0.98 1.64 2.31 2.08 -15.07%

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