[MBSB] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
03-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -17.39%
YoY- 44.94%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 816,868 830,253 768,025 678,990 644,033 520,680 340,078 15.71%
PBT 130,038 73,716 66,790 267,418 196,235 177,381 130,105 -0.00%
Tax -29,302 -15,789 -3,256 -75,050 -63,514 -87,404 -35,027 -2.92%
NP 100,736 57,927 63,534 192,368 132,721 89,977 95,078 0.96%
-
NP to SH 100,736 57,927 63,534 192,368 132,721 89,977 95,078 0.96%
-
Tax Rate 22.53% 21.42% 4.87% 28.06% 32.37% 49.27% 26.92% -
Total Cost 716,132 772,326 704,491 486,622 511,312 430,703 245,000 19.55%
-
Net Worth 6,985,152 5,701,493 4,871,979 4,225,942 2,124,925 1,335,550 752,234 44.92%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - 86,859 - - -
Div Payout % - - - - 65.45% - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 6,985,152 5,701,493 4,871,979 4,225,942 2,124,925 1,335,550 752,234 44.92%
NOSH 5,925,646 5,798,774 2,836,339 2,675,493 1,737,185 1,215,905 873,878 37.53%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 12.33% 6.98% 8.27% 28.33% 20.61% 17.28% 27.96% -
ROE 1.44% 1.02% 1.30% 4.55% 6.25% 6.74% 12.64% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 13.79 16.89 27.08 25.38 37.07 42.82 38.92 -15.86%
EPS 1.70 1.18 2.24 7.19 7.64 7.40 10.88 -26.58%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.1788 1.1597 1.7177 1.5795 1.2232 1.0984 0.8608 5.37%
Adjusted Per Share Value based on latest NOSH - 2,675,493
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 9.90 10.06 9.31 8.23 7.81 6.31 4.12 15.71%
EPS 1.22 0.70 0.77 2.33 1.61 1.09 1.15 0.98%
DPS 0.00 0.00 0.00 0.00 1.05 0.00 0.00 -
NAPS 0.8468 0.6912 0.5906 0.5123 0.2576 0.1619 0.0912 44.92%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.13 0.935 1.46 2.45 2.75 2.41 1.30 -
P/RPS 8.20 5.54 5.39 9.65 7.42 5.63 3.34 16.13%
P/EPS 66.47 79.35 65.18 34.08 35.99 32.57 11.95 33.07%
EY 1.50 1.26 1.53 2.93 2.78 3.07 8.37 -24.89%
DY 0.00 0.00 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 0.96 0.81 0.85 1.55 2.25 2.19 1.51 -7.26%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 24/11/16 13/11/15 03/11/14 22/10/13 05/11/12 31/10/11 -
Price 1.09 0.91 1.69 2.59 2.82 2.28 1.77 -
P/RPS 7.91 5.39 6.24 10.21 7.61 5.32 4.55 9.64%
P/EPS 64.12 77.23 75.45 36.02 36.91 30.81 16.27 25.65%
EY 1.56 1.29 1.33 2.78 2.71 3.25 6.15 -20.42%
DY 0.00 0.00 0.00 0.00 1.77 0.00 0.00 -
P/NAPS 0.92 0.78 0.98 1.64 2.31 2.08 2.06 -12.56%

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