[MBSB] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 104.33%
YoY- 194.33%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 818,274 819,402 825,687 594,330 720,741 487,525 347,142 15.34%
PBT 178,295 150,886 1,312 87,282 251,415 245,747 101,198 9.88%
Tax -54,313 -105,245 -17,121 305,790 -117,867 -62,141 -17,371 20.90%
NP 123,982 45,641 -15,809 393,072 133,548 183,606 83,827 6.73%
-
NP to SH 123,982 45,641 -15,809 393,072 133,548 183,606 83,827 6.73%
-
Tax Rate 30.46% 69.75% 1,304.95% -350.35% 46.88% 25.29% 17.17% -
Total Cost 694,292 773,761 841,496 201,258 587,193 303,919 263,315 17.52%
-
Net Worth 7,147,378 6,724,258 4,835,013 4,665,300 2,180,702 1,466,174 933,441 40.34%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 297,163 173,963 84,691 323,960 87,172 328,084 - -
Div Payout % 239.68% 381.16% 0.00% 82.42% 65.27% 178.69% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 7,147,378 6,724,258 4,835,013 4,665,300 2,180,702 1,466,174 933,441 40.34%
NOSH 5,924,425 5,798,774 2,823,035 2,699,670 1,743,446 1,215,129 1,003,916 34.39%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 15.15% 5.57% -1.91% 66.14% 18.53% 37.66% 24.15% -
ROE 1.73% 0.68% -0.33% 8.43% 6.12% 12.52% 8.98% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 13.77 14.13 29.25 22.01 41.34 40.12 34.58 -14.21%
EPS 2.09 0.79 -0.56 14.56 7.66 15.11 8.35 -20.59%
DPS 5.00 3.00 3.00 12.00 5.00 27.00 0.00 -
NAPS 1.2026 1.1596 1.7127 1.7281 1.2508 1.2066 0.9298 4.37%
Adjusted Per Share Value based on latest NOSH - 2,699,670
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 9.92 9.93 10.01 7.20 8.74 5.91 4.21 15.34%
EPS 1.50 0.55 -0.19 4.77 1.62 2.23 1.02 6.63%
DPS 3.60 2.11 1.03 3.93 1.06 3.98 0.00 -
NAPS 0.8665 0.8152 0.5861 0.5656 0.2644 0.1777 0.1132 40.34%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.04 0.90 1.41 2.43 2.21 2.26 1.88 -
P/RPS 7.55 6.37 4.82 11.04 5.35 5.63 5.44 5.60%
P/EPS 49.85 114.35 -251.79 16.69 28.85 14.96 22.51 14.15%
EY 2.01 0.87 -0.40 5.99 3.47 6.69 4.44 -12.36%
DY 4.81 3.33 2.13 4.94 2.26 11.95 0.00 -
P/NAPS 0.86 0.78 0.82 1.41 1.77 1.87 2.02 -13.25%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/01/18 22/02/17 24/02/16 16/02/15 28/01/14 31/01/13 02/02/12 -
Price 1.17 1.14 1.41 2.25 2.13 2.26 2.23 -
P/RPS 8.50 8.07 4.82 10.22 5.15 5.63 6.45 4.70%
P/EPS 56.09 144.84 -251.79 15.45 27.81 14.96 26.71 13.14%
EY 1.78 0.69 -0.40 6.47 3.60 6.69 3.74 -11.62%
DY 4.27 2.63 2.13 5.33 2.35 11.95 0.00 -
P/NAPS 0.97 0.98 0.82 1.30 1.70 1.87 2.40 -14.00%

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