[MBSB] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 109.62%
YoY- 202.39%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 668,022 597,734 752,174 784,144 750,352 818,274 819,402 -3.34%
PBT 308,774 164,421 206,163 457,982 158,615 178,295 150,886 12.67%
Tax -108,048 -87,965 -109,322 -101,296 -40,660 -54,313 -105,245 0.43%
NP 200,726 76,456 96,841 356,686 117,955 123,982 45,641 27.98%
-
NP to SH 200,726 76,456 96,841 356,686 117,955 123,982 45,641 27.98%
-
Tax Rate 34.99% 53.50% 53.03% 22.12% 25.63% 30.46% 69.75% -
Total Cost 467,296 521,278 655,333 427,458 632,397 694,292 773,761 -8.05%
-
Net Worth 8,959,334 8,679,646 8,676,006 8,612,716 7,841,260 7,147,378 6,724,258 4.89%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - 215,144 - - - 297,163 173,963 -
Div Payout % - 281.40% - - - 239.68% 381.16% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 8,959,334 8,679,646 8,676,006 8,612,716 7,841,260 7,147,378 6,724,258 4.89%
NOSH 7,171,483 7,171,483 6,975,388 6,389,101 6,389,101 5,924,425 5,798,774 3.60%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 30.05% 12.79% 12.87% 45.49% 15.72% 15.15% 5.57% -
ROE 2.24% 0.88% 1.12% 4.14% 1.50% 1.73% 0.68% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 9.31 8.33 11.04 11.97 11.97 13.77 14.13 -6.71%
EPS 2.80 1.07 1.42 5.44 1.88 2.09 0.79 23.46%
DPS 0.00 3.00 0.00 0.00 0.00 5.00 3.00 -
NAPS 1.2493 1.2103 1.2732 1.3144 1.2505 1.2026 1.1596 1.24%
Adjusted Per Share Value based on latest NOSH - 6,389,101
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 8.10 7.25 9.12 9.51 9.10 9.92 9.93 -3.33%
EPS 2.43 0.93 1.17 4.32 1.43 1.50 0.55 28.08%
DPS 0.00 2.61 0.00 0.00 0.00 3.60 2.11 -
NAPS 1.0861 1.0522 1.0518 1.0441 0.9506 0.8665 0.8152 4.89%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.615 0.535 0.675 0.83 0.92 1.04 0.90 -
P/RPS 6.60 6.42 6.12 6.94 7.69 7.55 6.37 0.59%
P/EPS 21.97 50.18 47.50 15.25 48.91 49.85 114.35 -24.02%
EY 4.55 1.99 2.11 6.56 2.04 2.01 0.87 31.73%
DY 0.00 5.61 0.00 0.00 0.00 4.81 3.33 -
P/NAPS 0.49 0.44 0.53 0.63 0.74 0.86 0.78 -7.45%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 24/02/22 25/02/21 28/02/20 01/03/19 30/01/18 22/02/17 -
Price 0.60 0.59 0.68 0.77 1.01 1.17 1.14 -
P/RPS 6.44 7.08 6.16 6.43 8.44 8.50 8.07 -3.68%
P/EPS 21.44 55.34 47.85 14.15 53.69 56.09 144.84 -27.25%
EY 4.66 1.81 2.09 7.07 1.86 1.78 0.69 37.46%
DY 0.00 5.08 0.00 0.00 0.00 4.27 2.63 -
P/NAPS 0.48 0.49 0.53 0.59 0.81 0.97 0.98 -11.21%

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