[MBSB] YoY TTM Result on 30-Jun-2016 [#2]

Stock

[MBSB] MBSB BERHAD

Announcement Date

08-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- -13.41%

YoY- -81.7%

Quarter Report

MBSB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	3,138,454	3,244,322	3,274,276	3,218,853	2,729,705	2,703,966	2,184,978	6.21%
YoY %	-3.26%	-0.91%	1.72%	17.92%	0.95%	23.75%	-	-
Horiz. %	143.64%	148.48%	149.85%	147.32%	124.93%	123.75%	100.00%	-
PBT	573,882	842,429	467,001	181,921	641,622	1,025,506	907,827	-7.35%
YoY %	-31.88%	80.39%	156.71%	-71.65%	-37.43%	12.96%	-	-
Horiz. %	63.21%	92.80%	51.44%	20.04%	70.68%	112.96%	100.00%	-
Tax	-143,908	-215,232	-171,025	-36,352	153,684	-329,648	-302,995	-11.66%
YoY %	33.14%	-25.85%	-370.47%	-123.65%	146.62%	-8.80%	-	-
Horiz. %	47.50%	71.03%	56.44%	12.00%	-50.72%	108.80%	100.00%	-
NP	429,974	627,197	295,976	145,569	795,306	695,858	604,832	-5.52%
YoY %	-31.45%	111.91%	103.32%	-81.70%	14.29%	15.05%	-	-
Horiz. %	71.09%	103.70%	48.94%	24.07%	131.49%	115.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	429,974	627,197	295,976	145,569	795,306	695,858	604,832	-5.52%
YoY %	-31.45%	111.91%	103.32%	-81.70%	14.29%	15.05%	-	-
Horiz. %	71.09%	103.70%	48.94%	24.07%	131.49%	115.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.08%	25.55%	36.62%	19.98%	-23.95%	32.14%	33.38%	-
YoY %	-1.84%	-30.23%	83.28%	183.42%	-174.52%	-3.71%	-	-
Horiz. %	75.13%	76.54%	109.71%	59.86%	-71.75%	96.29%	100.00%	-
Total Cost	2,708,480	2,617,125	2,978,300	3,073,284	1,934,399	2,008,108	1,580,146	9.39%
YoY %	3.49%	-12.13%	-3.09%	58.88%	-3.67%	27.08%	-	-
Horiz. %	171.41%	165.63%	188.48%	194.49%	122.42%	127.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,066,240	7,501,688	6,761,101	4,876,212	4,253,614	3,964,586	1,932,549	26.87%
YoY %	7.53%	10.95%	38.65%	14.64%	7.29%	105.15%	-	-
Horiz. %	417.39%	388.18%	349.85%	252.32%	220.10%	205.15%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	297,163	173,963	84,691	323,960	174,031	328,084	-
YoY %	-	70.82%	105.41%	-73.86%	86.15%	-46.96%	-	-
Horiz. %	-	90.58%	53.02%	25.81%	98.74%	53.04%	100.00%	-
Div Payout %	-	47.38%	58.78%	58.18%	40.73%	25.01%	54.24%	-
YoY %	-	-19.39%	1.03%	42.84%	62.85%	-53.89%	-	-
Horiz. %	-	87.35%	108.37%	107.26%	75.09%	46.11%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	8,066,240	7,501,688	6,761,101	4,876,212	4,253,614	3,964,586	1,932,549	26.87%
YoY %	7.53%	10.95%	38.65%	14.64%	7.29%	105.15%	-	-
Horiz. %	417.39%	388.18%	349.85%	252.32%	220.10%	205.15%	100.00%	-
NOSH	6,389,101	6,149,933	5,801,528	2,851,085	2,508,914	2,631,129	1,688,701	24.81%
YoY %	3.89%	6.01%	103.48%	13.64%	-4.64%	55.81%	-	-
Horiz. %	378.34%	364.18%	343.55%	168.83%	148.57%	155.81%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	13.70%	19.33%	9.04%	4.52%	29.14%	25.73%	27.68%	-
YoY %	-29.13%	113.83%	100.00%	-84.49%	13.25%	-7.04%	-	-
Horiz. %	49.49%	69.83%	32.66%	16.33%	105.27%	92.96%	100.00%	-
ROE	5.33%	8.36%	4.38%	2.99%	18.70%	17.55%	31.30%	-
YoY %	-36.24%	90.87%	46.49%	-84.01%	6.55%	-43.93%	-	-
Horiz. %	17.03%	26.71%	13.99%	9.55%	59.74%	56.07%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	49.12	52.75	56.44	112.90	108.80	102.77	129.39	-14.90%
YoY %	-6.88%	-6.54%	-50.01%	3.77%	5.87%	-20.57%	-	-
Horiz. %	37.96%	40.77%	43.62%	87.26%	84.09%	79.43%	100.00%	-
EPS	6.73	10.20	5.10	5.11	31.70	26.45	35.82	-24.31%
YoY %	-34.02%	100.00%	-0.20%	-83.88%	19.85%	-26.16%	-	-
Horiz. %	18.79%	28.48%	14.24%	14.27%	88.50%	73.84%	100.00%	-
DPS	0.00	4.83	3.00	3.00	12.91	6.61	19.43	-
YoY %	0.00%	61.00%	0.00%	-76.76%	95.31%	-65.98%	-	-
Horiz. %	0.00%	24.86%	15.44%	15.44%	66.44%	34.02%	100.00%	-
NAPS	1.2625	1.2198	1.1654	1.7103	1.6954	1.5068	1.1444	1.64%
YoY %	3.50%	4.67%	-31.86%	0.88%	12.52%	31.67%	-	-
Horiz. %	110.32%	106.59%	101.84%	149.45%	148.15%	131.67%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 2,851,085
RPS	38.05	39.33	39.69	39.02	33.09	32.78	26.49	6.21%
YoY %	-3.25%	-0.91%	1.72%	17.92%	0.95%	23.74%	-	-
Horiz. %	143.64%	148.47%	149.83%	147.30%	124.92%	123.74%	100.00%	-
EPS	5.21	7.60	3.59	1.76	9.64	8.44	7.33	-5.52%
YoY %	-31.45%	111.70%	103.98%	-81.74%	14.22%	15.14%	-	-
Horiz. %	71.08%	103.68%	48.98%	24.01%	131.51%	115.14%	100.00%	-
DPS	0.00	3.60	2.11	1.03	3.93	2.11	3.98	-
YoY %	0.00%	70.62%	104.85%	-73.79%	86.26%	-46.98%	-	-
Horiz. %	0.00%	90.45%	53.02%	25.88%	98.74%	53.02%	100.00%	-
NAPS	0.9779	0.9094	0.8196	0.5911	0.5157	0.4806	0.2343	26.87%
YoY %	7.53%	10.96%	38.66%	14.62%	7.30%	105.12%	-	-
Horiz. %	417.37%	388.13%	349.81%	252.28%	220.10%	205.12%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.90	1.16	1.33	0.72	1.69	2.17	3.07	-
P/RPS	1.83	2.20	2.36	0.64	1.55	2.11	2.37	-4.21%
YoY %	-16.82%	-6.78%	268.75%	-58.71%	-26.54%	-10.97%	-	-
Horiz. %	77.22%	92.83%	99.58%	27.00%	65.40%	89.03%	100.00%	-
P/EPS	13.37	11.37	26.07	14.10	5.33	8.21	8.57	7.69%
YoY %	17.59%	-56.39%	84.89%	164.54%	-35.08%	-4.20%	-	-
Horiz. %	156.01%	132.67%	304.20%	164.53%	62.19%	95.80%	100.00%	-
EY	7.48	8.79	3.84	7.09	18.76	12.19	11.67	-7.14%
YoY %	-14.90%	128.91%	-45.84%	-62.21%	53.90%	4.46%	-	-
Horiz. %	64.10%	75.32%	32.90%	60.75%	160.75%	104.46%	100.00%	-
DY	0.00	4.17	2.25	4.17	7.64	3.05	6.33	-
YoY %	0.00%	85.33%	-46.04%	-45.42%	150.49%	-51.82%	-	-
Horiz. %	0.00%	65.88%	35.55%	65.88%	120.70%	48.18%	100.00%	-
P/NAPS	0.71	0.95	1.14	0.42	1.00	1.44	2.68	-19.85%
YoY %	-25.26%	-16.67%	171.43%	-58.00%	-30.56%	-46.27%	-	-
Horiz. %	26.49%	35.45%	42.54%	15.67%	37.31%	53.73%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	30/08/19	17/08/18	21/08/17	08/08/16	06/08/15	14/08/14	31/07/13	-
Price	0.85	1.08	1.29	0.92	1.72	2.41	3.10	-
P/RPS	1.73	2.05	2.29	0.81	1.58	2.35	2.40	-5.30%
YoY %	-15.61%	-10.48%	182.72%	-48.73%	-32.77%	-2.08%	-	-
Horiz. %	72.08%	85.42%	95.42%	33.75%	65.83%	97.92%	100.00%	-
P/EPS	12.63	10.59	25.29	18.02	5.43	9.11	8.66	6.48%
YoY %	19.26%	-58.13%	40.34%	231.86%	-40.40%	5.20%	-	-
Horiz. %	145.84%	122.29%	292.03%	208.08%	62.70%	105.20%	100.00%	-
EY	7.92	9.44	3.95	5.55	18.43	10.97	11.55	-6.09%
YoY %	-16.10%	138.99%	-28.83%	-69.89%	68.00%	-5.02%	-	-
Horiz. %	68.57%	81.73%	34.20%	48.05%	159.57%	94.98%	100.00%	-
DY	0.00	4.47	2.32	3.26	7.51	2.74	6.27	-
YoY %	0.00%	92.67%	-28.83%	-56.59%	174.09%	-56.30%	-	-
Horiz. %	0.00%	71.29%	37.00%	51.99%	119.78%	43.70%	100.00%	-
P/NAPS	0.67	0.89	1.11	0.54	1.01	1.60	2.71	-20.76%
YoY %	-24.72%	-19.82%	105.56%	-46.53%	-36.88%	-40.96%	-	-
Horiz. %	24.72%	32.84%	40.96%	19.93%	37.27%	59.04%	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