[MBSB] YoY Quarter Result on 31-Mar-2023 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -63.07%
YoY- 27.36%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 893,447 665,492 664,548 680,982 741,406 784,037 815,039 1.54%
PBT 105,943 84,434 79,206 111,283 -38,982 115,858 409,162 -20.14%
Tax -27,602 -10,307 -21,001 -47,870 -34,272 -32,028 -92,369 -18.21%
NP 78,341 74,127 58,205 63,413 -73,254 83,830 316,793 -20.75%
-
NP to SH 78,341 74,127 58,205 63,413 -73,254 83,830 316,793 -20.75%
-
Tax Rate 26.05% 12.21% 26.51% 43.02% - 27.64% 22.58% -
Total Cost 815,106 591,365 606,343 617,569 814,660 700,207 498,246 8.54%
-
Net Worth 9,943,242 8,546,974 8,590,003 8,252,785 8,454,187 7,899,484 6,951,250 6.14%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - 609,576 - - - - - -
Div Payout % - 822.34% - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 9,943,242 8,546,974 8,590,003 8,252,785 8,454,187 7,899,484 6,951,250 6.14%
NOSH 8,222,312 7,171,483 7,171,483 6,975,388 6,389,101 6,389,101 6,149,933 4.95%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 8.77% 11.14% 8.76% 9.31% -9.88% 10.69% 38.87% -
ROE 0.79% 0.87% 0.68% 0.77% -0.87% 1.06% 4.56% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 10.87 9.28 9.27 10.14 11.04 12.27 13.71 -3.79%
EPS 0.95 1.03 3.25 0.94 -1.09 1.31 5.33 -24.96%
DPS 0.00 8.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2093 1.1918 1.1978 1.2293 1.2593 1.2364 1.1696 0.55%
Adjusted Per Share Value based on latest NOSH - 7,171,483
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 10.83 8.07 8.06 8.26 8.99 9.50 9.88 1.54%
EPS 0.95 0.90 0.71 0.77 -0.89 1.02 3.84 -20.75%
DPS 0.00 7.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2054 1.0361 1.0413 1.0005 1.0249 0.9576 0.8427 6.14%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.80 0.585 0.60 0.66 0.56 0.955 1.12 -
P/RPS 7.36 6.30 6.47 6.51 5.07 7.78 8.17 -1.72%
P/EPS 83.96 56.60 73.93 69.87 -51.32 72.79 21.01 25.94%
EY 1.19 1.77 1.35 1.43 -1.95 1.37 4.76 -20.61%
DY 0.00 14.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.49 0.50 0.54 0.44 0.77 0.96 -6.04%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 25/05/23 26/05/22 27/05/21 25/06/20 24/06/19 28/05/18 -
Price 0.885 0.64 0.625 0.635 0.655 0.915 1.21 -
P/RPS 8.14 6.90 6.74 6.26 5.93 7.46 8.82 -1.32%
P/EPS 92.89 61.92 77.01 67.23 -60.03 69.74 22.70 26.44%
EY 1.08 1.62 1.30 1.49 -1.67 1.43 4.41 -20.88%
DY 0.00 13.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.54 0.52 0.52 0.52 0.74 1.03 -5.57%

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