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

Stock
[MBSB] MBSB BERHAD
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -67.08%
YoY- 18.41%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 811,204 812,626 690,602 667,110 562,475 378,879 294,499 18.37%
PBT 126,771 39,100 157,652 266,964 237,110 110,470 91,026 5.67%
Tax -25,447 -4,265 -33,340 -70,230 -70,966 -31,055 -22,746 1.88%
NP 101,324 34,835 124,312 196,734 166,144 79,415 68,280 6.79%
-
NP to SH 101,324 34,835 124,312 196,734 166,144 79,415 68,280 6.79%
-
Tax Rate 20.07% 10.91% 21.15% 26.31% 29.93% 28.11% 24.99% -
Total Cost 709,880 777,791 566,290 470,376 396,331 299,464 226,219 20.97%
-
Net Worth 6,824,026 4,897,291 4,807,542 3,426,744 1,606,312 1,215,061 450,858 57.21%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 6,824,026 4,897,291 4,807,542 3,426,744 1,606,312 1,215,061 450,858 57.21%
NOSH 5,789,942 2,832,113 2,708,322 2,350,465 1,270,214 1,216,156 700,307 42.15%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 12.49% 4.29% 18.00% 29.49% 29.54% 20.96% 23.19% -
ROE 1.48% 0.71% 2.59% 5.74% 10.34% 6.54% 15.14% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 14.01 28.69 25.50 28.38 44.28 31.15 42.05 -16.72%
EPS 1.75 1.23 4.59 8.37 13.08 6.53 9.75 -24.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1786 1.7292 1.7751 1.4579 1.2646 0.9991 0.6438 10.59%
Adjusted Per Share Value based on latest NOSH - 2,350,465
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 9.83 9.85 8.37 8.09 6.82 4.59 3.57 18.37%
EPS 1.23 0.42 1.51 2.38 2.01 0.96 0.83 6.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8273 0.5937 0.5828 0.4154 0.1947 0.1473 0.0547 57.19%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
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%
P/EPS 74.29 111.38 47.71 26.05 20.95 33.38 23.18 21.40%
EY 1.35 0.90 2.10 3.84 4.77 3.00 4.31 -17.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.79 1.23 1.50 2.17 2.18 3.51 -17.56%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
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%
P/EPS 72.57 104.07 43.79 25.93 21.41 34.61 14.77 30.35%
EY 1.38 0.96 2.28 3.86 4.67 2.89 6.77 -23.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.74 1.13 1.49 2.21 2.26 2.24 -11.43%

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