[MBSB] YoY TTM Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	3,218,853	2,729,705	2,703,966	2,184,978	1,510,575	1,006,905	666,420	29.98%
YoY %	17.92%	0.95%	23.75%	44.65%	50.02%	51.09%	-	-
Horiz. %	483.01%	409.61%	405.75%	327.87%	226.67%	151.09%	100.00%	-
PBT	181,921	641,622	1,025,506	907,827	464,402	311,691	150,759	3.17%
YoY %	-71.65%	-37.43%	12.96%	95.48%	48.99%	106.75%	-	-
Horiz. %	120.67%	425.59%	680.23%	602.17%	308.04%	206.75%	100.00%	-
Tax	-36,352	153,684	-329,648	-302,995	-112,429	-111,838	-15,085	15.77%
YoY %	-123.65%	146.62%	-8.80%	-169.50%	-0.53%	-641.39%	-	-
Horiz. %	240.98%	-1,018.79%	2,185.27%	2,008.58%	745.30%	741.39%	100.00%	-
NP	145,569	795,306	695,858	604,832	351,973	199,853	135,674	1.17%
YoY %	-81.70%	14.29%	15.05%	71.84%	76.12%	47.30%	-	-
Horiz. %	107.29%	586.19%	512.89%	445.80%	259.43%	147.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	145,569	795,306	695,858	604,832	351,973	199,853	135,674	1.17%
YoY %	-81.70%	14.29%	15.05%	71.84%	76.12%	47.30%	-	-
Horiz. %	107.29%	586.19%	512.89%	445.80%	259.43%	147.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.98%	-23.95%	32.14%	33.38%	24.21%	35.88%	10.01%	-
YoY %	183.42%	-174.52%	-3.71%	37.88%	-32.53%	258.44%	-	-
Horiz. %	199.60%	-239.26%	321.08%	333.47%	241.86%	358.44%	100.00%	-
Total Cost	3,073,284	1,934,399	2,008,108	1,580,146	1,158,602	807,052	530,746	33.96%
YoY %	58.88%	-3.67%	27.08%	36.38%	43.56%	52.06%	-	-
Horiz. %	579.05%	364.47%	378.36%	297.72%	218.30%	152.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,876,212	4,253,614	3,964,586	1,932,549	1,244,125	608,794	463,759	47.95%
YoY %	14.64%	7.29%	105.15%	55.33%	104.36%	31.27%	-	-
Horiz. %	1,051.45%	917.20%	854.88%	416.71%	268.27%	131.27%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	84,691	323,960	174,031	328,084	125,006	27,892	-	-
YoY %	-73.86%	86.15%	-46.96%	162.45%	348.18%	0.00%	-	-
Horiz. %	303.64%	1,161.48%	623.95%	1,176.27%	448.18%	100.00%	-	-
Div Payout %	58.18%	40.73%	25.01%	54.24%	35.52%	13.96%	-	-
YoY %	42.84%	62.85%	-53.89%	52.70%	154.44%	0.00%	-	-
Horiz. %	416.76%	291.76%	179.15%	388.54%	254.44%	100.00%	-	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	4,876,212	4,253,614	3,964,586	1,932,549	1,244,125	608,794	463,759	47.95%
YoY %	14.64%	7.29%	105.15%	55.33%	104.36%	31.27%	-	-
Horiz. %	1,051.45%	917.20%	854.88%	416.71%	268.27%	131.27%	100.00%	-
NOSH	2,851,085	2,508,914	2,631,129	1,688,701	1,216,272	743,792	700,226	26.33%
YoY %	13.64%	-4.64%	55.81%	38.84%	63.52%	6.22%	-	-
Horiz. %	407.17%	358.30%	375.75%	241.17%	173.70%	106.22%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	4.52%	29.14%	25.73%	27.68%	23.30%	19.85%	20.36%	-
YoY %	-84.49%	13.25%	-7.04%	18.80%	17.38%	-2.50%	-	-
Horiz. %	22.20%	143.12%	126.38%	135.95%	114.44%	97.50%	100.00%	-
ROE	2.99%	18.70%	17.55%	31.30%	28.29%	32.83%	29.26%	-
YoY %	-84.01%	6.55%	-43.93%	10.64%	-13.83%	12.20%	-	-
Horiz. %	10.22%	63.91%	59.98%	106.97%	96.68%	112.20%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	112.90	108.80	102.77	129.39	124.20	135.37	95.17	2.88%
YoY %	3.77%	5.87%	-20.57%	4.18%	-8.25%	42.24%	-	-
Horiz. %	118.63%	114.32%	107.99%	135.96%	130.50%	142.24%	100.00%	-
EPS	5.11	31.70	26.45	35.82	28.94	26.87	19.38	-19.90%
YoY %	-83.88%	19.85%	-26.16%	23.77%	7.70%	38.65%	-	-
Horiz. %	26.37%	163.57%	136.48%	184.83%	149.33%	138.65%	100.00%	-
DPS	3.00	12.91	6.61	19.43	10.28	3.75	0.00	-
YoY %	-76.76%	95.31%	-65.98%	89.01%	174.13%	0.00%	-	-
Horiz. %	80.00%	344.27%	176.27%	518.13%	274.13%	100.00%	-	-
NAPS	1.7103	1.6954	1.5068	1.1444	1.0229	0.8185	0.6623	17.11%
YoY %	0.88%	12.52%	31.67%	11.88%	24.97%	23.58%	-	-
Horiz. %	258.24%	255.99%	227.51%	172.79%	154.45%	123.58%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,688,701
RPS	39.02	33.09	32.78	26.49	18.31	12.21	8.08	29.97%
YoY %	17.92%	0.95%	23.74%	44.68%	49.96%	51.11%	-	-
Horiz. %	482.92%	409.53%	405.69%	327.85%	226.61%	151.11%	100.00%	-
EPS	1.76	9.64	8.44	7.33	4.27	2.42	1.64	1.18%
YoY %	-81.74%	14.22%	15.14%	71.66%	76.45%	47.56%	-	-
Horiz. %	107.32%	587.80%	514.63%	446.95%	260.37%	147.56%	100.00%	-
DPS	1.03	3.93	2.11	3.98	1.52	0.34	0.00	-
YoY %	-73.79%	86.26%	-46.98%	161.84%	347.06%	0.00%	-	-
Horiz. %	302.94%	1,155.88%	620.59%	1,170.59%	447.06%	100.00%	-	-
NAPS	0.5911	0.5157	0.4806	0.2343	0.1508	0.0738	0.0562	47.96%
YoY %	14.62%	7.30%	105.12%	55.37%	104.34%	31.32%	-	-
Horiz. %	1,051.78%	917.62%	855.16%	416.90%	268.33%	131.32%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	0.72	1.69	2.17	3.07	2.28	1.38	1.21	-
P/RPS	0.64	1.55	2.11	2.37	1.84	1.02	1.27	-10.78%
YoY %	-58.71%	-26.54%	-10.97%	28.80%	80.39%	-19.69%	-	-
Horiz. %	50.39%	122.05%	166.14%	186.61%	144.88%	80.31%	100.00%	-
P/EPS	14.10	5.33	8.21	8.57	7.88	5.14	6.24	14.53%
YoY %	164.54%	-35.08%	-4.20%	8.76%	53.31%	-17.63%	-	-
Horiz. %	225.96%	85.42%	131.57%	137.34%	126.28%	82.37%	100.00%	-
EY	7.09	18.76	12.19	11.67	12.69	19.47	16.01	-12.68%
YoY %	-62.21%	53.90%	4.46%	-8.04%	-34.82%	21.61%	-	-
Horiz. %	44.28%	117.18%	76.14%	72.89%	79.26%	121.61%	100.00%	-
DY	4.17	7.64	3.05	6.33	4.51	2.72	0.00	-
YoY %	-45.42%	150.49%	-51.82%	40.35%	65.81%	0.00%	-	-
Horiz. %	153.31%	280.88%	112.13%	232.72%	165.81%	100.00%	-	-
P/NAPS	0.42	1.00	1.44	2.68	2.23	1.69	1.83	-21.73%
YoY %	-58.00%	-30.56%	-46.27%	20.18%	31.95%	-7.65%	-	-
Horiz. %	22.95%	54.64%	78.69%	146.45%	121.86%	92.35%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	08/08/16	06/08/15	14/08/14	31/07/13	30/08/12	03/08/11	26/08/10	-
Price	0.92	1.72	2.41	3.10	2.30	1.68	1.40	-
P/RPS	0.81	1.58	2.35	2.40	1.85	1.24	1.47	-9.44%
YoY %	-48.73%	-32.77%	-2.08%	29.73%	49.19%	-15.65%	-	-
Horiz. %	55.10%	107.48%	159.86%	163.27%	125.85%	84.35%	100.00%	-
P/EPS	18.02	5.43	9.11	8.66	7.95	6.25	7.23	16.42%
YoY %	231.86%	-40.40%	5.20%	8.93%	27.20%	-13.55%	-	-
Horiz. %	249.24%	75.10%	126.00%	119.78%	109.96%	86.45%	100.00%	-
EY	5.55	18.43	10.97	11.55	12.58	15.99	13.84	-14.11%
YoY %	-69.89%	68.00%	-5.02%	-8.19%	-21.33%	15.53%	-	-
Horiz. %	40.10%	133.16%	79.26%	83.45%	90.90%	115.53%	100.00%	-
DY	3.26	7.51	2.74	6.27	4.47	2.23	0.00	-
YoY %	-56.59%	174.09%	-56.30%	40.27%	100.45%	0.00%	-	-
Horiz. %	146.19%	336.77%	122.87%	281.17%	200.45%	100.00%	-	-
P/NAPS	0.54	1.01	1.60	2.71	2.25	2.05	2.11	-20.30%
YoY %	-46.53%	-36.88%	-40.96%	20.44%	9.76%	-2.84%	-	-
Horiz. %	25.59%	47.87%	75.83%	128.44%	106.64%	97.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos