[MBSB] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 69.8%
YoY- 37.25%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 3,050,098 2,612,512 2,536,090 1,831,560 1,269,438 769,940 537,959 33.51%
PBT 355,025 932,556 932,349 656,227 428,262 207,397 80,315 28.09%
Tax -97,433 82,473 -334,781 -209,576 -102,830 -61,372 -23,112 27.08%
NP 257,592 1,015,029 597,568 446,651 325,432 146,025 57,203 28.48%
-
NP to SH 257,592 1,015,029 597,568 446,651 325,432 146,025 57,203 28.48%
-
Tax Rate 27.44% -8.84% 35.91% 31.94% 24.01% 29.59% 28.78% -
Total Cost 2,792,506 1,597,483 1,938,522 1,384,909 944,006 623,915 480,756 34.05%
-
Net Worth 4,774,651 4,480,386 2,016,288 1,466,473 933,045 381,135 552,565 43.22%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 83,633 311,119 161,199 401,074 37,630 - 28,006 19.99%
Div Payout % 32.47% 30.65% 26.98% 89.80% 11.56% - 48.96% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 4,774,651 4,480,386 2,016,288 1,466,473 933,045 381,135 552,565 43.22%
NOSH 2,787,792 2,592,666 1,611,998 1,215,376 1,003,490 700,359 700,159 25.88%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.45% 38.85% 23.56% 24.39% 25.64% 18.97% 10.63% -
ROE 5.39% 22.65% 29.64% 30.46% 34.88% 38.31% 10.35% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 109.41 100.77 157.33 150.70 126.50 109.93 76.83 6.06%
EPS 9.24 39.15 37.07 36.75 32.43 20.85 8.17 2.07%
DPS 3.00 12.00 10.00 33.00 3.75 0.00 4.00 -4.67%
NAPS 1.7127 1.7281 1.2508 1.2066 0.9298 0.5442 0.7892 13.77%
Adjusted Per Share Value based on latest NOSH - 1,215,129
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 36.98 31.67 30.74 22.20 15.39 9.33 6.52 33.52%
EPS 3.12 12.30 7.24 5.41 3.95 1.77 0.69 28.57%
DPS 1.01 3.77 1.95 4.86 0.46 0.00 0.34 19.88%
NAPS 0.5788 0.5431 0.2444 0.1778 0.1131 0.0462 0.067 43.22%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.41 2.43 2.21 2.26 1.88 1.49 1.01 -
P/RPS 1.29 2.41 1.40 1.50 1.49 1.36 1.31 -0.25%
P/EPS 15.26 6.21 5.96 6.15 5.80 7.15 12.36 3.57%
EY 6.55 16.11 16.77 16.26 17.25 13.99 8.09 -3.45%
DY 2.13 4.94 4.52 14.60 1.99 0.00 3.96 -9.81%
P/NAPS 0.82 1.41 1.77 1.87 2.02 2.74 1.28 -7.14%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 16/02/15 28/01/14 31/01/13 02/02/12 14/02/11 22/02/10 -
Price 1.41 2.25 2.13 2.26 2.23 1.48 1.02 -
P/RPS 1.29 2.23 1.35 1.50 1.76 1.35 1.33 -0.50%
P/EPS 15.26 5.75 5.75 6.15 6.88 7.10 12.48 3.40%
EY 6.55 17.40 17.40 16.26 14.54 14.09 8.01 -3.29%
DY 2.13 5.33 4.69 14.60 1.68 0.00 3.92 -9.66%
P/NAPS 0.82 1.30 1.70 1.87 2.40 2.72 1.29 -7.27%

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