[MBSB] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
07-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -87.75%
YoY- -36.81%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 815,039 811,204 812,626 690,602 667,110 562,475 378,879 13.61%
PBT 409,162 126,771 39,100 157,652 266,964 237,110 110,470 24.37%
Tax -92,369 -25,447 -4,265 -33,340 -70,230 -70,966 -31,055 19.91%
NP 316,793 101,324 34,835 124,312 196,734 166,144 79,415 25.92%
-
NP to SH 316,793 101,324 34,835 124,312 196,734 166,144 79,415 25.92%
-
Tax Rate 22.58% 20.07% 10.91% 21.15% 26.31% 29.93% 28.11% -
Total Cost 498,246 709,880 777,791 566,290 470,376 396,331 299,464 8.85%
-
Net Worth 6,951,250 6,824,026 4,897,291 4,807,542 3,426,744 1,606,312 1,215,061 33.71%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 6,951,250 6,824,026 4,897,291 4,807,542 3,426,744 1,606,312 1,215,061 33.71%
NOSH 6,149,933 5,789,942 2,832,113 2,708,322 2,350,465 1,270,214 1,216,156 30.99%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 38.87% 12.49% 4.29% 18.00% 29.49% 29.54% 20.96% -
ROE 4.56% 1.48% 0.71% 2.59% 5.74% 10.34% 6.54% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 13.71 14.01 28.69 25.50 28.38 44.28 31.15 -12.77%
EPS 5.33 1.75 1.23 4.59 8.37 13.08 6.53 -3.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1696 1.1786 1.7292 1.7751 1.4579 1.2646 0.9991 2.65%
Adjusted Per Share Value based on latest NOSH - 2,708,322
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 9.91 9.87 9.88 8.40 8.11 6.84 4.61 13.59%
EPS 3.85 1.23 0.42 1.51 2.39 2.02 0.97 25.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8454 0.8299 0.5956 0.5847 0.4168 0.1954 0.1478 33.71%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.12 1.30 1.37 2.19 2.18 2.74 2.18 -
P/RPS 8.17 9.28 4.77 8.59 7.68 6.19 7.00 2.60%
P/EPS 21.01 74.29 111.38 47.71 26.05 20.95 33.38 -7.42%
EY 4.76 1.35 0.90 2.10 3.84 4.77 3.00 7.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.10 0.79 1.23 1.50 2.17 2.18 -12.77%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 24/05/17 12/05/16 07/05/15 15/05/14 03/05/13 11/05/12 -
Price 1.21 1.27 1.28 2.01 2.17 2.80 2.26 -
P/RPS 8.82 9.06 4.46 7.88 7.65 6.32 7.25 3.31%
P/EPS 22.70 72.57 104.07 43.79 25.93 21.41 34.61 -6.78%
EY 4.41 1.38 0.96 2.28 3.86 4.67 2.89 7.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.08 0.74 1.13 1.49 2.21 2.26 -12.27%

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