[MBSB] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
12-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -86.48%
YoY- -71.98%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 784,037 815,039 811,204 812,626 690,602 667,110 562,475 5.68%
PBT 115,858 409,162 126,771 39,100 157,652 266,964 237,110 -11.24%
Tax -32,028 -92,369 -25,447 -4,265 -33,340 -70,230 -70,966 -12.41%
NP 83,830 316,793 101,324 34,835 124,312 196,734 166,144 -10.77%
-
NP to SH 83,830 316,793 101,324 34,835 124,312 196,734 166,144 -10.77%
-
Tax Rate 27.64% 22.58% 20.07% 10.91% 21.15% 26.31% 29.93% -
Total Cost 700,207 498,246 709,880 777,791 566,290 470,376 396,331 9.94%
-
Net Worth 7,899,484 6,951,250 6,824,026 4,897,291 4,807,542 3,426,744 1,606,312 30.38%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 7,899,484 6,951,250 6,824,026 4,897,291 4,807,542 3,426,744 1,606,312 30.38%
NOSH 6,389,101 6,149,933 5,789,942 2,832,113 2,708,322 2,350,465 1,270,214 30.88%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 10.69% 38.87% 12.49% 4.29% 18.00% 29.49% 29.54% -
ROE 1.06% 4.56% 1.48% 0.71% 2.59% 5.74% 10.34% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 12.27 13.71 14.01 28.69 25.50 28.38 44.28 -19.24%
EPS 1.31 5.33 1.75 1.23 4.59 8.37 13.08 -31.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2364 1.1696 1.1786 1.7292 1.7751 1.4579 1.2646 -0.37%
Adjusted Per Share Value based on latest NOSH - 2,832,113
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 9.50 9.88 9.83 9.85 8.37 8.09 6.82 5.67%
EPS 1.02 3.84 1.23 0.42 1.51 2.38 2.01 -10.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9576 0.8427 0.8273 0.5937 0.5828 0.4154 0.1947 30.39%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.955 1.12 1.30 1.37 2.19 2.18 2.74 -
P/RPS 7.78 8.17 9.28 4.77 8.59 7.68 6.19 3.88%
P/EPS 72.79 21.01 74.29 111.38 47.71 26.05 20.95 23.05%
EY 1.37 4.76 1.35 0.90 2.10 3.84 4.77 -18.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.96 1.10 0.79 1.23 1.50 2.17 -15.85%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/06/19 28/05/18 24/05/17 12/05/16 07/05/15 15/05/14 03/05/13 -
Price 0.915 1.21 1.27 1.28 2.01 2.17 2.80 -
P/RPS 7.46 8.82 9.06 4.46 7.88 7.65 6.32 2.80%
P/EPS 69.74 22.70 72.57 104.07 43.79 25.93 21.41 21.74%
EY 1.43 4.41 1.38 0.96 2.28 3.86 4.67 -17.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.03 1.08 0.74 1.13 1.49 2.21 -16.66%

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