[MBSB] YoY Cumulative Quarter Result on 31-Mar-2014 [#1]

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Cumulative Result
Revenue	811,204	812,626	690,602	667,110	562,475	378,879	294,499	18.37%
YoY %	-0.17%	17.67%	3.52%	18.60%	48.46%	28.65%	-	-
Horiz. %	275.45%	275.94%	234.50%	226.52%	190.99%	128.65%	100.00%	-
PBT	126,771	39,100	157,652	266,964	237,110	110,470	91,026	5.67%
YoY %	224.22%	-75.20%	-40.95%	12.59%	114.64%	21.36%	-	-
Horiz. %	139.27%	42.95%	173.19%	293.28%	260.49%	121.36%	100.00%	-
Tax	-25,447	-4,265	-33,340	-70,230	-70,966	-31,055	-22,746	1.88%
YoY %	-496.65%	87.21%	52.53%	1.04%	-128.52%	-36.53%	-	-
Horiz. %	111.87%	18.75%	146.58%	308.76%	311.99%	136.53%	100.00%	-
NP	101,324	34,835	124,312	196,734	166,144	79,415	68,280	6.79%
YoY %	190.87%	-71.98%	-36.81%	18.41%	109.21%	16.31%	-	-
Horiz. %	148.39%	51.02%	182.06%	288.13%	243.33%	116.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	101,324	34,835	124,312	196,734	166,144	79,415	68,280	6.79%
YoY %	190.87%	-71.98%	-36.81%	18.41%	109.21%	16.31%	-	-
Horiz. %	148.39%	51.02%	182.06%	288.13%	243.33%	116.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.07%	10.91%	21.15%	26.31%	29.93%	28.11%	24.99%	-
YoY %	83.96%	-48.42%	-19.61%	-12.09%	6.47%	12.48%	-	-
Horiz. %	80.31%	43.66%	84.63%	105.28%	119.77%	112.48%	100.00%	-
Total Cost	709,880	777,791	566,290	470,376	396,331	299,464	226,219	20.97%
YoY %	-8.73%	37.35%	20.39%	18.68%	32.35%	32.38%	-	-
Horiz. %	313.80%	343.82%	250.33%	207.93%	175.20%	132.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,824,026	4,897,291	4,807,542	3,426,744	1,606,312	1,215,061	450,858	57.21%
YoY %	39.34%	1.87%	40.29%	113.33%	32.20%	169.50%	-	-
Horiz. %	1,513.56%	1,086.22%	1,066.31%	760.05%	356.28%	269.50%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	6,824,026	4,897,291	4,807,542	3,426,744	1,606,312	1,215,061	450,858	57.21%
YoY %	39.34%	1.87%	40.29%	113.33%	32.20%	169.50%	-	-
Horiz. %	1,513.56%	1,086.22%	1,066.31%	760.05%	356.28%	269.50%	100.00%	-
NOSH	5,789,942	2,832,113	2,708,322	2,350,465	1,270,214	1,216,156	700,307	42.15%
YoY %	104.44%	4.57%	15.22%	85.04%	4.44%	73.66%	-	-
Horiz. %	826.77%	404.41%	386.73%	335.63%	181.38%	173.66%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	12.49%	4.29%	18.00%	29.49%	29.54%	20.96%	23.19%	-
YoY %	191.14%	-76.17%	-38.96%	-0.17%	40.94%	-9.62%	-	-
Horiz. %	53.86%	18.50%	77.62%	127.17%	127.38%	90.38%	100.00%	-
ROE	1.48%	0.71%	2.59%	5.74%	10.34%	6.54%	15.14%	-
YoY %	108.45%	-72.59%	-54.88%	-44.49%	58.10%	-56.80%	-	-
Horiz. %	9.78%	4.69%	17.11%	37.91%	68.30%	43.20%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	14.01	28.69	25.50	28.38	44.28	31.15	42.05	-16.72%
YoY %	-51.17%	12.51%	-10.15%	-35.91%	42.15%	-25.92%	-	-
Horiz. %	33.32%	68.23%	60.64%	67.49%	105.30%	74.08%	100.00%	-
EPS	1.75	1.23	4.59	8.37	13.08	6.53	9.75	-24.87%
YoY %	42.28%	-73.20%	-45.16%	-36.01%	100.31%	-33.03%	-	-
Horiz. %	17.95%	12.62%	47.08%	85.85%	134.15%	66.97%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.1786	1.7292	1.7751	1.4579	1.2646	0.9991	0.6438	10.59%
YoY %	-31.84%	-2.59%	21.76%	15.29%	26.57%	55.19%	-	-
Horiz. %	183.07%	268.59%	275.72%	226.45%	196.43%	155.19%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 2,350,465
RPS	9.87	9.88	8.40	8.11	6.84	4.61	3.58	18.39%
YoY %	-0.10%	17.62%	3.58%	18.57%	48.37%	28.77%	-	-
Horiz. %	275.70%	275.98%	234.64%	226.54%	191.06%	128.77%	100.00%	-
EPS	1.23	0.42	1.51	2.39	2.02	0.97	0.83	6.76%
YoY %	192.86%	-72.19%	-36.82%	18.32%	108.25%	16.87%	-	-
Horiz. %	148.19%	50.60%	181.93%	287.95%	243.37%	116.87%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8299	0.5956	0.5847	0.4168	0.1954	0.1478	0.0548	57.22%
YoY %	39.34%	1.86%	40.28%	113.31%	32.21%	169.71%	-	-
Horiz. %	1,514.42%	1,086.86%	1,066.97%	760.58%	356.57%	269.71%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	1.30	1.37	2.19	2.18	2.74	2.18	2.26	-
P/RPS	9.28	4.77	8.59	7.68	6.19	7.00	5.37	9.53%
YoY %	94.55%	-44.47%	11.85%	24.07%	-11.57%	30.35%	-	-
Horiz. %	172.81%	88.83%	159.96%	143.02%	115.27%	130.35%	100.00%	-
P/EPS	74.29	111.38	47.71	26.05	20.95	33.38	23.18	21.40%
YoY %	-33.30%	133.45%	83.15%	24.34%	-37.24%	44.00%	-	-
Horiz. %	320.49%	480.50%	205.82%	112.38%	90.38%	144.00%	100.00%	-
EY	1.35	0.90	2.10	3.84	4.77	3.00	4.31	-17.57%
YoY %	50.00%	-57.14%	-45.31%	-19.50%	59.00%	-30.39%	-	-
Horiz. %	31.32%	20.88%	48.72%	89.10%	110.67%	69.61%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.10	0.79	1.23	1.50	2.17	2.18	3.51	-17.56%
YoY %	39.24%	-35.77%	-18.00%	-30.88%	-0.46%	-37.89%	-	-
Horiz. %	31.34%	22.51%	35.04%	42.74%	61.82%	62.11%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	24/05/17	12/05/16	07/05/15	15/05/14	03/05/13	11/05/12	11/05/11	-
Price	1.27	1.28	2.01	2.17	2.80	2.26	1.44	-
P/RPS	9.06	4.46	7.88	7.65	6.32	7.25	3.42	17.61%
YoY %	103.14%	-43.40%	3.01%	21.04%	-12.83%	111.99%	-	-
Horiz. %	264.91%	130.41%	230.41%	223.68%	184.80%	211.99%	100.00%	-
P/EPS	72.57	104.07	43.79	25.93	21.41	34.61	14.77	30.35%
YoY %	-30.27%	137.66%	68.88%	21.11%	-38.14%	134.33%	-	-
Horiz. %	491.33%	704.60%	296.48%	175.56%	144.96%	234.33%	100.00%	-
EY	1.38	0.96	2.28	3.86	4.67	2.89	6.77	-23.26%
YoY %	43.75%	-57.89%	-40.93%	-17.34%	61.59%	-57.31%	-	-
Horiz. %	20.38%	14.18%	33.68%	57.02%	68.98%	42.69%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.08	0.74	1.13	1.49	2.21	2.26	2.24	-11.43%
YoY %	45.95%	-34.51%	-24.16%	-32.58%	-2.21%	0.89%	-	-
Horiz. %	48.21%	33.04%	50.45%	66.52%	98.66%	100.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos