[MBSB] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
01-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -3.29%
YoY- -4.86%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 597,734 752,174 784,144 750,352 818,274 819,402 825,687 -5.23%
PBT 164,421 206,163 457,982 158,615 178,295 150,886 1,312 123.53%
Tax -87,965 -109,322 -101,296 -40,660 -54,313 -105,245 -17,121 31.32%
NP 76,456 96,841 356,686 117,955 123,982 45,641 -15,809 -
-
NP to SH 76,456 96,841 356,686 117,955 123,982 45,641 -15,809 -
-
Tax Rate 53.50% 53.03% 22.12% 25.63% 30.46% 69.75% 1,304.95% -
Total Cost 521,278 655,333 427,458 632,397 694,292 773,761 841,496 -7.66%
-
Net Worth 8,679,646 8,676,006 8,612,716 7,841,260 7,147,378 6,724,258 4,835,013 10.23%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 215,144 - - - 297,163 173,963 84,691 16.79%
Div Payout % 281.40% - - - 239.68% 381.16% 0.00% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 8,679,646 8,676,006 8,612,716 7,841,260 7,147,378 6,724,258 4,835,013 10.23%
NOSH 7,171,483 6,975,388 6,389,101 6,389,101 5,924,425 5,798,774 2,823,035 16.79%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 12.79% 12.87% 45.49% 15.72% 15.15% 5.57% -1.91% -
ROE 0.88% 1.12% 4.14% 1.50% 1.73% 0.68% -0.33% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 8.33 11.04 11.97 11.97 13.77 14.13 29.25 -18.87%
EPS 1.07 1.42 5.44 1.88 2.09 0.79 -0.56 -
DPS 3.00 0.00 0.00 0.00 5.00 3.00 3.00 0.00%
NAPS 1.2103 1.2732 1.3144 1.2505 1.2026 1.1596 1.7127 -5.61%
Adjusted Per Share Value based on latest NOSH - 6,389,101
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 7.25 9.12 9.51 9.10 9.92 9.93 10.01 -5.22%
EPS 0.93 1.17 4.32 1.43 1.50 0.55 -0.19 -
DPS 2.61 0.00 0.00 0.00 3.60 2.11 1.03 16.74%
NAPS 1.0522 1.0518 1.0441 0.9506 0.8665 0.8152 0.5861 10.23%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.535 0.675 0.83 0.92 1.04 0.90 1.41 -
P/RPS 6.42 6.12 6.94 7.69 7.55 6.37 4.82 4.88%
P/EPS 50.18 47.50 15.25 48.91 49.85 114.35 -251.79 -
EY 1.99 2.11 6.56 2.04 2.01 0.87 -0.40 -
DY 5.61 0.00 0.00 0.00 4.81 3.33 2.13 17.49%
P/NAPS 0.44 0.53 0.63 0.74 0.86 0.78 0.82 -9.84%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 28/02/20 01/03/19 30/01/18 22/02/17 24/02/16 -
Price 0.59 0.68 0.77 1.01 1.17 1.14 1.41 -
P/RPS 7.08 6.16 6.43 8.44 8.50 8.07 4.82 6.61%
P/EPS 55.34 47.85 14.15 53.69 56.09 144.84 -251.79 -
EY 1.81 2.09 7.07 1.86 1.78 0.69 -0.40 -
DY 5.08 0.00 0.00 0.00 4.27 2.63 2.13 15.57%
P/NAPS 0.49 0.53 0.59 0.81 0.97 0.98 0.82 -8.21%

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