[MBSB] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -110.22%
YoY- -187.38%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 665,492 664,548 680,982 741,406 784,037 815,039 811,204 -3.24%
PBT 84,434 79,206 111,283 -38,982 115,858 409,162 126,771 -6.54%
Tax -10,307 -21,001 -47,870 -34,272 -32,028 -92,369 -25,447 -13.97%
NP 74,127 58,205 63,413 -73,254 83,830 316,793 101,324 -5.07%
-
NP to SH 74,127 58,205 63,413 -73,254 83,830 316,793 101,324 -5.07%
-
Tax Rate 12.21% 26.51% 43.02% - 27.64% 22.58% 20.07% -
Total Cost 591,365 606,343 617,569 814,660 700,207 498,246 709,880 -2.99%
-
Net Worth 8,546,974 8,590,003 8,252,785 8,454,187 7,899,484 6,951,250 6,824,026 3.82%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 609,576 - - - - - - -
Div Payout % 822.34% - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 8,546,974 8,590,003 8,252,785 8,454,187 7,899,484 6,951,250 6,824,026 3.82%
NOSH 7,171,483 7,171,483 6,975,388 6,389,101 6,389,101 6,149,933 5,789,942 3.62%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 11.14% 8.76% 9.31% -9.88% 10.69% 38.87% 12.49% -
ROE 0.87% 0.68% 0.77% -0.87% 1.06% 4.56% 1.48% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 9.28 9.27 10.14 11.04 12.27 13.71 14.01 -6.63%
EPS 1.03 3.25 0.94 -1.09 1.31 5.33 1.75 -8.45%
DPS 8.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1918 1.1978 1.2293 1.2593 1.2364 1.1696 1.1786 0.18%
Adjusted Per Share Value based on latest NOSH - 6,389,101
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 8.07 8.06 8.26 8.99 9.50 9.88 9.83 -3.23%
EPS 0.90 0.71 0.77 -0.89 1.02 3.84 1.23 -5.07%
DPS 7.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0361 1.0413 1.0005 1.0249 0.9576 0.8427 0.8273 3.82%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.585 0.60 0.66 0.56 0.955 1.12 1.30 -
P/RPS 6.30 6.47 6.51 5.07 7.78 8.17 9.28 -6.24%
P/EPS 56.60 73.93 69.87 -51.32 72.79 21.01 74.29 -4.42%
EY 1.77 1.35 1.43 -1.95 1.37 4.76 1.35 4.61%
DY 14.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.54 0.44 0.77 0.96 1.10 -12.60%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 26/05/22 27/05/21 25/06/20 24/06/19 28/05/18 24/05/17 -
Price 0.64 0.625 0.635 0.655 0.915 1.21 1.27 -
P/RPS 6.90 6.74 6.26 5.93 7.46 8.82 9.06 -4.43%
P/EPS 61.92 77.01 67.23 -60.03 69.74 22.70 72.57 -2.60%
EY 1.62 1.30 1.49 -1.67 1.43 4.41 1.38 2.70%
DY 13.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.52 0.52 0.74 1.03 1.08 -10.90%

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