[MBSB] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
14-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 18.36%
YoY- 41.03%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 813,417 812,515 765,783 672,082 614,298 444,476 287,719 18.89%
PBT 115,628 74,719 129,270 310,892 247,589 122,629 105,933 1.46%
Tax -24,544 -11,710 -43,716 -78,037 -82,484 -28,976 -27,686 -1.98%
NP 91,084 63,009 85,554 232,855 165,105 93,653 78,247 2.56%
-
NP to SH 91,084 63,009 85,554 232,855 165,105 93,653 78,247 2.56%
-
Tax Rate 21.23% 15.67% 33.82% 25.10% 33.31% 23.63% 26.14% -
Total Cost 722,333 749,506 680,229 439,227 449,193 350,823 209,472 22.89%
-
Net Worth 6,761,101 4,876,212 4,253,614 3,964,586 1,932,549 1,244,125 608,794 49.31%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - 54,732 27,892 -
Div Payout % - - - - - 58.44% 35.65% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 6,761,101 4,876,212 4,253,614 3,964,586 1,932,549 1,244,125 608,794 49.31%
NOSH 5,801,528 2,851,085 2,508,914 2,631,129 1,688,701 1,216,272 743,792 40.78%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 11.20% 7.75% 11.17% 34.65% 26.88% 21.07% 27.20% -
ROE 1.35% 1.29% 2.01% 5.87% 8.54% 7.53% 12.85% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 14.02 28.50 30.52 25.54 36.38 36.54 38.68 -15.54%
EPS 1.57 2.21 3.41 8.85 9.78 7.70 10.52 -27.14%
DPS 0.00 0.00 0.00 0.00 0.00 4.50 3.75 -
NAPS 1.1654 1.7103 1.6954 1.5068 1.1444 1.0229 0.8185 6.06%
Adjusted Per Share Value based on latest NOSH - 2,631,129
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 9.86 9.85 9.28 8.15 7.45 5.39 3.49 18.87%
EPS 1.10 0.76 1.04 2.82 2.00 1.14 0.95 2.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.66 0.34 -
NAPS 0.8196 0.5911 0.5157 0.4806 0.2343 0.1508 0.0738 49.31%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.33 0.72 1.69 2.17 3.07 2.28 1.38 -
P/RPS 9.49 2.53 5.54 8.50 8.44 6.24 3.57 17.67%
P/EPS 84.71 32.58 49.56 24.52 31.40 29.61 13.12 36.41%
EY 1.18 3.07 2.02 4.08 3.18 3.38 7.62 -26.69%
DY 0.00 0.00 0.00 0.00 0.00 1.97 2.72 -
P/NAPS 1.14 0.42 1.00 1.44 2.68 2.23 1.69 -6.34%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 21/08/17 08/08/16 06/08/15 14/08/14 31/07/13 30/08/12 03/08/11 -
Price 1.29 0.92 1.72 2.41 3.10 2.30 1.68 -
P/RPS 9.20 3.23 5.64 9.43 8.52 6.29 4.34 13.32%
P/EPS 82.17 41.63 50.44 27.23 31.71 29.87 15.97 31.35%
EY 1.22 2.40 1.98 3.67 3.15 3.35 6.26 -23.83%
DY 0.00 0.00 0.00 0.00 0.00 1.96 2.23 -
P/NAPS 1.11 0.54 1.01 1.60 2.71 2.25 2.05 -9.71%

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