[MBSB] YoY TTM Result on 30-Jun-2014 [#2]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	3,274,276	3,218,853	2,729,705	2,703,966	2,184,978	1,510,575	1,006,905	21.69%
YoY %	1.72%	17.92%	0.95%	23.75%	44.65%	50.02%	-	-
Horiz. %	325.18%	319.68%	271.10%	268.54%	217.00%	150.02%	100.00%	-
PBT	467,001	181,921	641,622	1,025,506	907,827	464,402	311,691	6.96%
YoY %	156.71%	-71.65%	-37.43%	12.96%	95.48%	48.99%	-	-
Horiz. %	149.83%	58.37%	205.85%	329.01%	291.26%	148.99%	100.00%	-
Tax	-171,025	-36,352	153,684	-329,648	-302,995	-112,429	-111,838	7.32%
YoY %	-370.47%	-123.65%	146.62%	-8.80%	-169.50%	-0.53%	-	-
Horiz. %	152.92%	32.50%	-137.42%	294.75%	270.92%	100.53%	100.00%	-
NP	295,976	145,569	795,306	695,858	604,832	351,973	199,853	6.75%
YoY %	103.32%	-81.70%	14.29%	15.05%	71.84%	76.12%	-	-
Horiz. %	148.10%	72.84%	397.95%	348.18%	302.64%	176.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	295,976	145,569	795,306	695,858	604,832	351,973	199,853	6.75%
YoY %	103.32%	-81.70%	14.29%	15.05%	71.84%	76.12%	-	-
Horiz. %	148.10%	72.84%	397.95%	348.18%	302.64%	176.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.62%	19.98%	-23.95%	32.14%	33.38%	24.21%	35.88%	-
YoY %	83.28%	183.42%	-174.52%	-3.71%	37.88%	-32.53%	-	-
Horiz. %	102.06%	55.69%	-66.75%	89.58%	93.03%	67.47%	100.00%	-
Total Cost	2,978,300	3,073,284	1,934,399	2,008,108	1,580,146	1,158,602	807,052	24.28%
YoY %	-3.09%	58.88%	-3.67%	27.08%	36.38%	43.56%	-	-
Horiz. %	369.03%	380.80%	239.69%	248.82%	195.79%	143.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,761,101	4,876,212	4,253,614	3,964,586	1,932,549	1,244,125	608,794	49.31%
YoY %	38.65%	14.64%	7.29%	105.15%	55.33%	104.36%	-	-
Horiz. %	1,110.57%	800.96%	698.70%	651.22%	317.44%	204.36%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	173,963	84,691	323,960	174,031	328,084	125,006	27,892	35.63%
YoY %	105.41%	-73.86%	86.15%	-46.96%	162.45%	348.18%	-	-
Horiz. %	623.70%	303.64%	1,161.48%	623.95%	1,176.27%	448.18%	100.00%	-
Div Payout %	58.78%	58.18%	40.73%	25.01%	54.24%	35.52%	13.96%	-
YoY %	1.03%	42.84%	62.85%	-53.89%	52.70%	154.44%	-	-
Horiz. %	421.06%	416.76%	291.76%	179.15%	388.54%	254.44%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	6,761,101	4,876,212	4,253,614	3,964,586	1,932,549	1,244,125	608,794	49.31%
YoY %	38.65%	14.64%	7.29%	105.15%	55.33%	104.36%	-	-
Horiz. %	1,110.57%	800.96%	698.70%	651.22%	317.44%	204.36%	100.00%	-
NOSH	5,801,528	2,851,085	2,508,914	2,631,129	1,688,701	1,216,272	743,792	40.78%
YoY %	103.48%	13.64%	-4.64%	55.81%	38.84%	63.52%	-	-
Horiz. %	779.99%	383.32%	337.31%	353.75%	227.04%	163.52%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	9.04%	4.52%	29.14%	25.73%	27.68%	23.30%	19.85%	-
YoY %	100.00%	-84.49%	13.25%	-7.04%	18.80%	17.38%	-	-
Horiz. %	45.54%	22.77%	146.80%	129.62%	139.45%	117.38%	100.00%	-
ROE	4.38%	2.99%	18.70%	17.55%	31.30%	28.29%	32.83%	-
YoY %	46.49%	-84.01%	6.55%	-43.93%	10.64%	-13.83%	-	-
Horiz. %	13.34%	9.11%	56.96%	53.46%	95.34%	86.17%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	56.44	112.90	108.80	102.77	129.39	124.20	135.37	-13.55%
YoY %	-50.01%	3.77%	5.87%	-20.57%	4.18%	-8.25%	-	-
Horiz. %	41.69%	83.40%	80.37%	75.92%	95.58%	91.75%	100.00%	-
EPS	5.10	5.11	31.70	26.45	35.82	28.94	26.87	-24.17%
YoY %	-0.20%	-83.88%	19.85%	-26.16%	23.77%	7.70%	-	-
Horiz. %	18.98%	19.02%	117.98%	98.44%	133.31%	107.70%	100.00%	-
DPS	3.00	3.00	12.91	6.61	19.43	10.28	3.75	-3.64%
YoY %	0.00%	-76.76%	95.31%	-65.98%	89.01%	174.13%	-	-
Horiz. %	80.00%	80.00%	344.27%	176.27%	518.13%	274.13%	100.00%	-
NAPS	1.1654	1.7103	1.6954	1.5068	1.1444	1.0229	0.8185	6.06%
YoY %	-31.86%	0.88%	12.52%	31.67%	11.88%	24.97%	-	-
Horiz. %	142.38%	208.96%	207.14%	184.09%	139.82%	124.97%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 2,631,129
RPS	39.82	39.15	33.20	32.89	26.57	18.37	12.25	21.68%
YoY %	1.71%	17.92%	0.94%	23.79%	44.64%	49.96%	-	-
Horiz. %	325.06%	319.59%	271.02%	268.49%	216.90%	149.96%	100.00%	-
EPS	3.60	1.77	9.67	8.46	7.36	4.28	2.43	6.76%
YoY %	103.39%	-81.70%	14.30%	14.95%	71.96%	76.13%	-	-
Horiz. %	148.15%	72.84%	397.94%	348.15%	302.88%	176.13%	100.00%	-
DPS	2.12	1.03	3.94	2.12	3.99	1.52	0.34	35.62%
YoY %	105.83%	-73.86%	85.85%	-46.87%	162.50%	347.06%	-	-
Horiz. %	623.53%	302.94%	1,158.82%	623.53%	1,173.53%	447.06%	100.00%	-
NAPS	0.8223	0.593	0.5173	0.4822	0.235	0.1513	0.074	49.32%
YoY %	38.67%	14.63%	7.28%	105.19%	55.32%	104.46%	-	-
Horiz. %	1,111.22%	801.35%	699.05%	651.62%	317.57%	204.46%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	1.33	0.72	1.69	2.17	3.07	2.28	1.38	-
P/RPS	2.36	0.64	1.55	2.11	2.37	1.84	1.02	14.99%
YoY %	268.75%	-58.71%	-26.54%	-10.97%	28.80%	80.39%	-	-
Horiz. %	231.37%	62.75%	151.96%	206.86%	232.35%	180.39%	100.00%	-
P/EPS	26.07	14.10	5.33	8.21	8.57	7.88	5.14	31.04%
YoY %	84.89%	164.54%	-35.08%	-4.20%	8.76%	53.31%	-	-
Horiz. %	507.20%	274.32%	103.70%	159.73%	166.73%	153.31%	100.00%	-
EY	3.84	7.09	18.76	12.19	11.67	12.69	19.47	-23.68%
YoY %	-45.84%	-62.21%	53.90%	4.46%	-8.04%	-34.82%	-	-
Horiz. %	19.72%	36.41%	96.35%	62.61%	59.94%	65.18%	100.00%	-
DY	2.25	4.17	7.64	3.05	6.33	4.51	2.72	-3.10%
YoY %	-46.04%	-45.42%	150.49%	-51.82%	40.35%	65.81%	-	-
Horiz. %	82.72%	153.31%	280.88%	112.13%	232.72%	165.81%	100.00%	-
P/NAPS	1.14	0.42	1.00	1.44	2.68	2.23	1.69	-6.34%
YoY %	171.43%	-58.00%	-30.56%	-46.27%	20.18%	31.95%	-	-
Horiz. %	67.46%	24.85%	59.17%	85.21%	158.58%	131.95%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	21/08/17	08/08/16	06/08/15	14/08/14	31/07/13	30/08/12	03/08/11	-
Price	1.29	0.92	1.72	2.41	3.10	2.30	1.68	-
P/RPS	2.29	0.81	1.58	2.35	2.40	1.85	1.24	10.75%
YoY %	182.72%	-48.73%	-32.77%	-2.08%	29.73%	49.19%	-	-
Horiz. %	184.68%	65.32%	127.42%	189.52%	193.55%	149.19%	100.00%	-
P/EPS	25.29	18.02	5.43	9.11	8.66	7.95	6.25	26.20%
YoY %	40.34%	231.86%	-40.40%	5.20%	8.93%	27.20%	-	-
Horiz. %	404.64%	288.32%	86.88%	145.76%	138.56%	127.20%	100.00%	-
EY	3.95	5.55	18.43	10.97	11.55	12.58	15.99	-20.77%
YoY %	-28.83%	-69.89%	68.00%	-5.02%	-8.19%	-21.33%	-	-
Horiz. %	24.70%	34.71%	115.26%	68.61%	72.23%	78.67%	100.00%	-
DY	2.32	3.26	7.51	2.74	6.27	4.47	2.23	0.66%
YoY %	-28.83%	-56.59%	174.09%	-56.30%	40.27%	100.45%	-	-
Horiz. %	104.04%	146.19%	336.77%	122.87%	281.17%	200.45%	100.00%	-
P/NAPS	1.11	0.54	1.01	1.60	2.71	2.25	2.05	-9.71%
YoY %	105.56%	-46.53%	-36.88%	-40.96%	20.44%	9.76%	-	-
Horiz. %	54.15%	26.34%	49.27%	78.05%	132.20%	109.76%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 20 June 2024

MQ Trader

MQ Trading Signals

2024-06-20 16:55:00

EMA 5

5 Mins

BUY

2024-06-20 16:40:00

ADX

10 Mins

BUY

2024-06-20 15:55:00

EMA 5

5 Mins

SELL

2024-06-20 15:50:00

EMA 5

5 Mins

BUY

2024-06-20 15:15:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

557

DNEX

DAGANG NEXCHANGE BERHAD

539

TOPGLOV

TOP GLOVE CORPORATION BHD

467

MPI

MALAYSIAN PACIFIC INDUSTRIES

367

PTRANS

PERAK TRANSIT BERHAD

351

HLIND

HONG LEONG INDUSTRIES BHD

338

YTLPOWR

YTL POWER INTERNATIONAL BHD

292

PBBANK

PUBLIC BANK BHD

286

SALCON

SALCON BHD

281

Daily Stocks

HSI-CXF

0.175

-0.02

213,285,400

HSI-HUZ

0.185

+0.01

197,354,600

INGENIEU

0.065

-0.005

183,419,500

JAKS

0.185

-0.005

150,302,900

INIX-OR

0.02

0.00

141,839,900

MYEG-C5L

0.085

-0.04

94,750,500

1.20

+0.05

92,103,600

KTI

0.315

+0.03

88,099,600

MYEG

1.04

-0.02

85,076,900

AHB-WC

0.065

+0.005

83,819,100

More active Stocks

F&N

32.00

+0.36

206,500

ATECH

3.69

+0.20

441,300

LPI

12.48

+0.18

538,900

CABNET

0.515

+0.135

80,665,900

KGB

3.59

+0.12

1,738,400

APOLLO

6.80

+0.11

45,400

KGB-WB

2.21

+0.10

890,100

HLFG

17.20

+0.10

145,000

UTDPLT

23.80

+0.10

124,600

IDEAL

3.90

+0.09

3,400

More gainer Stocks

HLIND

11.10

-0.20

31,400

ORIENT

6.97

-0.18

1,220,900

AEONCR

7.55

-0.18

707,800

AJI

15.50

-0.18

163,000

HSI-HWM

0.245

-0.165

1,018,000

SUNCON

3.79

-0.16

3,286,300

HEIM

23.14

-0.16

133,600

PANAMY

20.12

-0.14

29,800

KLCC

7.40

-0.13

72,900

LBS

0.77

-0.12

51,334,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More