[MBSB] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -24.05%
YoY- 212.65%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 680,982 741,406 784,037 815,039 811,204 812,626 690,602 -0.23%
PBT 111,283 -38,982 115,858 409,162 126,771 39,100 157,652 -5.63%
Tax -47,870 -34,272 -32,028 -92,369 -25,447 -4,265 -33,340 6.20%
NP 63,413 -73,254 83,830 316,793 101,324 34,835 124,312 -10.60%
-
NP to SH 63,413 -73,254 83,830 316,793 101,324 34,835 124,312 -10.60%
-
Tax Rate 43.02% - 27.64% 22.58% 20.07% 10.91% 21.15% -
Total Cost 617,569 814,660 700,207 498,246 709,880 777,791 566,290 1.45%
-
Net Worth 8,252,785 8,454,187 7,899,484 6,951,250 6,824,026 4,897,291 4,807,542 9.41%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 8,252,785 8,454,187 7,899,484 6,951,250 6,824,026 4,897,291 4,807,542 9.41%
NOSH 6,975,388 6,389,101 6,389,101 6,149,933 5,789,942 2,832,113 2,708,322 17.06%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 9.31% -9.88% 10.69% 38.87% 12.49% 4.29% 18.00% -
ROE 0.77% -0.87% 1.06% 4.56% 1.48% 0.71% 2.59% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 10.14 11.04 12.27 13.71 14.01 28.69 25.50 -14.23%
EPS 0.94 -1.09 1.31 5.33 1.75 1.23 4.59 -23.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2293 1.2593 1.2364 1.1696 1.1786 1.7292 1.7751 -5.93%
Adjusted Per Share Value based on latest NOSH - 6,149,933
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 8.26 8.99 9.50 9.88 9.83 9.85 8.37 -0.22%
EPS 0.77 -0.89 1.02 3.84 1.23 0.42 1.51 -10.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0005 1.0249 0.9576 0.8427 0.8273 0.5937 0.5828 9.41%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.66 0.56 0.955 1.12 1.30 1.37 2.19 -
P/RPS 6.51 5.07 7.78 8.17 9.28 4.77 8.59 -4.51%
P/EPS 69.87 -51.32 72.79 21.01 74.29 111.38 47.71 6.55%
EY 1.43 -1.95 1.37 4.76 1.35 0.90 2.10 -6.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.44 0.77 0.96 1.10 0.79 1.23 -12.80%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 25/06/20 24/06/19 28/05/18 24/05/17 12/05/16 07/05/15 -
Price 0.635 0.655 0.915 1.21 1.27 1.28 2.01 -
P/RPS 6.26 5.93 7.46 8.82 9.06 4.46 7.88 -3.75%
P/EPS 67.23 -60.03 69.74 22.70 72.57 104.07 43.79 7.39%
EY 1.49 -1.67 1.43 4.41 1.38 0.96 2.28 -6.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.74 1.03 1.08 0.74 1.13 -12.12%

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