[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 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