[MBSB] YoY TTM Result on 30-Jun-2017 [#2]

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	3,225,815	3,138,454	3,244,322	3,274,276	3,218,853	2,729,705	2,703,966	2.98%
YoY %	2.78%	-3.26%	-0.91%	1.72%	17.92%	0.95%	-	-
Horiz. %	119.30%	116.07%	119.98%	121.09%	119.04%	100.95%	100.00%	-
PBT	570,535	573,882	842,429	467,001	181,921	641,622	1,025,506	-9.30%
YoY %	-0.58%	-31.88%	80.39%	156.71%	-71.65%	-37.43%	-	-
Horiz. %	55.63%	55.96%	82.15%	45.54%	17.74%	62.57%	100.00%	-
Tax	-129,450	-143,908	-215,232	-171,025	-36,352	153,684	-329,648	-14.41%
YoY %	10.05%	33.14%	-25.85%	-370.47%	-123.65%	146.62%	-	-
Horiz. %	39.27%	43.66%	65.29%	51.88%	11.03%	-46.62%	100.00%	-
NP	441,085	429,974	627,197	295,976	145,569	795,306	695,858	-7.31%
YoY %	2.58%	-31.45%	111.91%	103.32%	-81.70%	14.29%	-	-
Horiz. %	63.39%	61.79%	90.13%	42.53%	20.92%	114.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	441,085	429,974	627,197	295,976	145,569	795,306	695,858	-7.31%
YoY %	2.58%	-31.45%	111.91%	103.32%	-81.70%	14.29%	-	-
Horiz. %	63.39%	61.79%	90.13%	42.53%	20.92%	114.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.69%	25.08%	25.55%	36.62%	19.98%	-23.95%	32.14%	-
YoY %	-9.53%	-1.84%	-30.23%	83.28%	183.42%	-174.52%	-	-
Horiz. %	70.60%	78.03%	79.50%	113.94%	62.17%	-74.52%	100.00%	-
Total Cost	2,784,730	2,708,480	2,617,125	2,978,300	3,073,284	1,934,399	2,008,108	5.59%
YoY %	2.82%	3.49%	-12.13%	-3.09%	58.88%	-3.67%	-	-
Horiz. %	138.67%	134.88%	130.33%	148.31%	153.04%	96.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,601,210	8,066,240	7,501,688	6,761,101	4,876,212	4,253,614	3,964,586	13.76%
YoY %	6.63%	7.53%	10.95%	38.65%	14.64%	7.29%	-	-
Horiz. %	216.95%	203.46%	189.22%	170.54%	122.99%	107.29%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	-	297,163	173,963	84,691	323,960	174,031	-
YoY %	-	-	70.82%	105.41%	-73.86%	86.15%	-	-
Horiz. %	-	-	170.75%	99.96%	48.66%	186.15%	100.00%	-
Div Payout %	-	-	47.38%	58.78%	58.18%	40.73%	25.01%	-
YoY %	-	-	-19.39%	1.03%	42.84%	62.85%	-	-
Horiz. %	-	-	189.44%	235.03%	232.63%	162.85%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	8,601,210	8,066,240	7,501,688	6,761,101	4,876,212	4,253,614	3,964,586	13.76%
YoY %	6.63%	7.53%	10.95%	38.65%	14.64%	7.29%	-	-
Horiz. %	216.95%	203.46%	189.22%	170.54%	122.99%	107.29%	100.00%	-
NOSH	6,389,101	6,389,101	6,149,933	5,801,528	2,851,085	2,508,914	2,631,129	15.91%
YoY %	0.00%	3.89%	6.01%	103.48%	13.64%	-4.64%	-	-
Horiz. %	242.83%	242.83%	233.74%	220.50%	108.36%	95.36%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	13.67%	13.70%	19.33%	9.04%	4.52%	29.14%	25.73%	-
YoY %	-0.22%	-29.13%	113.83%	100.00%	-84.49%	13.25%	-	-
Horiz. %	53.13%	53.25%	75.13%	35.13%	17.57%	113.25%	100.00%	-
ROE	5.13%	5.33%	8.36%	4.38%	2.99%	18.70%	17.55%	-
YoY %	-3.75%	-36.24%	90.87%	46.49%	-84.01%	6.55%	-	-
Horiz. %	29.23%	30.37%	47.64%	24.96%	17.04%	106.55%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	48.05	49.12	52.75	56.44	112.90	108.80	102.77	-11.89%
YoY %	-2.18%	-6.88%	-6.54%	-50.01%	3.77%	5.87%	-	-
Horiz. %	46.75%	47.80%	51.33%	54.92%	109.86%	105.87%	100.00%	-
EPS	6.57	6.73	10.20	5.10	5.11	31.70	26.45	-20.69%
YoY %	-2.38%	-34.02%	100.00%	-0.20%	-83.88%	19.85%	-	-
Horiz. %	24.84%	25.44%	38.56%	19.28%	19.32%	119.85%	100.00%	-
DPS	0.00	0.00	4.83	3.00	3.00	12.91	6.61	-
YoY %	0.00%	0.00%	61.00%	0.00%	-76.76%	95.31%	-	-
Horiz. %	0.00%	0.00%	73.07%	45.39%	45.39%	195.31%	100.00%	-
NAPS	1.2812	1.2625	1.2198	1.1654	1.7103	1.6954	1.5068	-2.66%
YoY %	1.48%	3.50%	4.67%	-31.86%	0.88%	12.52%	-	-
Horiz. %	85.03%	83.79%	80.95%	77.34%	113.51%	112.52%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 5,801,528
RPS	39.23	38.17	39.46	39.82	39.15	33.20	32.89	2.97%
YoY %	2.78%	-3.27%	-0.90%	1.71%	17.92%	0.94%	-	-
Horiz. %	119.28%	116.05%	119.98%	121.07%	119.03%	100.94%	100.00%	-
EPS	5.36	5.23	7.63	3.60	1.77	9.67	8.46	-7.31%
YoY %	2.49%	-31.45%	111.94%	103.39%	-81.70%	14.30%	-	-
Horiz. %	63.36%	61.82%	90.19%	42.55%	20.92%	114.30%	100.00%	-
DPS	0.00	0.00	3.61	2.12	1.03	3.94	2.12	-
YoY %	0.00%	0.00%	70.28%	105.83%	-73.86%	85.85%	-	-
Horiz. %	0.00%	0.00%	170.28%	100.00%	48.58%	185.85%	100.00%	-
NAPS	1.0461	0.981	0.9124	0.8223	0.593	0.5173	0.4822	13.76%
YoY %	6.64%	7.52%	10.96%	38.67%	14.63%	7.28%	-	-
Horiz. %	216.94%	203.44%	189.22%	170.53%	122.98%	107.28%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.62	0.90	1.16	1.33	0.72	1.69	2.17	-
P/RPS	1.29	1.83	2.20	2.36	0.64	1.55	2.11	-7.86%
YoY %	-29.51%	-16.82%	-6.78%	268.75%	-58.71%	-26.54%	-	-
Horiz. %	61.14%	86.73%	104.27%	111.85%	30.33%	73.46%	100.00%	-
P/EPS	9.44	13.37	11.37	26.07	14.10	5.33	8.21	2.35%
YoY %	-29.39%	17.59%	-56.39%	84.89%	164.54%	-35.08%	-	-
Horiz. %	114.98%	162.85%	138.49%	317.54%	171.74%	64.92%	100.00%	-
EY	10.60	7.48	8.79	3.84	7.09	18.76	12.19	-2.30%
YoY %	41.71%	-14.90%	128.91%	-45.84%	-62.21%	53.90%	-	-
Horiz. %	86.96%	61.36%	72.11%	31.50%	58.16%	153.90%	100.00%	-
DY	0.00	0.00	4.17	2.25	4.17	7.64	3.05	-
YoY %	0.00%	0.00%	85.33%	-46.04%	-45.42%	150.49%	-	-
Horiz. %	0.00%	0.00%	136.72%	73.77%	136.72%	250.49%	100.00%	-
P/NAPS	0.48	0.71	0.95	1.14	0.42	1.00	1.44	-16.71%
YoY %	-32.39%	-25.26%	-16.67%	171.43%	-58.00%	-30.56%	-	-
Horiz. %	33.33%	49.31%	65.97%	79.17%	29.17%	69.44%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	30/08/19	17/08/18	21/08/17	08/08/16	06/08/15	14/08/14	-
Price	0.54	0.85	1.08	1.29	0.92	1.72	2.41	-
P/RPS	1.12	1.73	2.05	2.29	0.81	1.58	2.35	-11.60%
YoY %	-35.26%	-15.61%	-10.48%	182.72%	-48.73%	-32.77%	-	-
Horiz. %	47.66%	73.62%	87.23%	97.45%	34.47%	67.23%	100.00%	-
P/EPS	8.22	12.63	10.59	25.29	18.02	5.43	9.11	-1.69%
YoY %	-34.92%	19.26%	-58.13%	40.34%	231.86%	-40.40%	-	-
Horiz. %	90.23%	138.64%	116.25%	277.61%	197.80%	59.60%	100.00%	-
EY	12.17	7.92	9.44	3.95	5.55	18.43	10.97	1.74%
YoY %	53.66%	-16.10%	138.99%	-28.83%	-69.89%	68.00%	-	-
Horiz. %	110.94%	72.20%	86.05%	36.01%	50.59%	168.00%	100.00%	-
DY	0.00	0.00	4.47	2.32	3.26	7.51	2.74	-
YoY %	0.00%	0.00%	92.67%	-28.83%	-56.59%	174.09%	-	-
Horiz. %	0.00%	0.00%	163.14%	84.67%	118.98%	274.09%	100.00%	-
P/NAPS	0.42	0.67	0.89	1.11	0.54	1.01	1.60	-19.96%
YoY %	-37.31%	-24.72%	-19.82%	105.56%	-46.53%	-36.88%	-	-
Horiz. %	26.25%	41.88%	55.62%	69.38%	33.75%	63.12%	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 - 07 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

PTRANS

PERAK TRANSIT BERHAD

327

MPI

MALAYSIAN PACIFIC INDUSTRIES

318

HLIND

HONG LEONG INDUSTRIES BHD

299

JCY

JCY INTERNATIONAL BERHAD

289

GENTING

GENTING BHD

209

PBBANK

PUBLIC BANK BHD

189

MAYBANK

MALAYAN BANKING BHD

166

TOPGLOV

TOP GLOVE CORPORATION BHD

164

GENM

GENTING MALAYSIA BERHAD

159

Daily Stocks

JAKS

0.155

+0.025

290,569,100

HSI-HUZ

0.235

+0.01

169,628,200

YNHPROP

0.64

+0.16

133,726,300

JTGROUP

0.435

+0.08

131,729,600

HSI-CV7

0.135

-0.02

106,981,000

WIDAD

0.08

+0.02

90,491,700

WCT

0.83

+0.055

80,521,700

DSONIC

0.565

+0.015

62,194,500

TOPGLOV

1.12

+0.06

59,175,600

JCY

0.64

+0.025

57,627,800

More active Stocks

NESTLE

125.50

+0.70

40,700

TOYOVEN

1.53

+0.29

4,348,900

MBMR

5.44

+0.29

858,600

PETDAG

18.58

+0.28

460,800

HEIM

23.94

+0.24

51,000

HARTA

3.41

+0.22

9,303,900

LYSAGHT

3.00

+0.19

2,000

AJI

15.78

+0.18

107,300

SUNCON

3.30

+0.17

6,385,100

YNHPROP

0.64

+0.16

133,726,300

More gainer Stocks

F&N

32.00

-0.36

233,500

MPI

38.20

-0.30

46,900

APOLLO

6.81

-0.24

258,500

ALLIANZ

21.68

-0.22

75,300

ORIENT

6.97

-0.18

1,220,900

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.64

-0.10

4,382,700

KAB-CH

0.055

-0.095

150,000

MRDIY-C27

0.065

-0.085

732,800

UCHITEC-CT

0.065

-0.085

50,000

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