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

Stock
[MBSB] MBSB BERHAD
Announcement Date
21-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 10.48%
YoY- 103.32%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 3,225,815 3,138,454 3,244,322 3,274,276 3,218,853 2,729,705 2,703,966 2.98%
PBT 570,535 573,882 842,429 467,001 181,921 641,622 1,025,506 -9.30%
Tax -129,450 -143,908 -215,232 -171,025 -36,352 153,684 -329,648 -14.41%
NP 441,085 429,974 627,197 295,976 145,569 795,306 695,858 -7.31%
-
NP to SH 441,085 429,974 627,197 295,976 145,569 795,306 695,858 -7.31%
-
Tax Rate 22.69% 25.08% 25.55% 36.62% 19.98% -23.95% 32.14% -
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%
-
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%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - 297,163 173,963 84,691 323,960 174,031 -
Div Payout % - - 47.38% 58.78% 58.18% 40.73% 25.01% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
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%
NOSH 6,389,101 6,389,101 6,149,933 5,801,528 2,851,085 2,508,914 2,631,129 15.91%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 13.67% 13.70% 19.33% 9.04% 4.52% 29.14% 25.73% -
ROE 5.13% 5.33% 8.36% 4.38% 2.99% 18.70% 17.55% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 48.05 49.12 52.75 56.44 112.90 108.80 102.77 -11.89%
EPS 6.57 6.73 10.20 5.10 5.11 31.70 26.45 -20.69%
DPS 0.00 0.00 4.83 3.00 3.00 12.91 6.61 -
NAPS 1.2812 1.2625 1.2198 1.1654 1.7103 1.6954 1.5068 -2.66%
Adjusted Per Share Value based on latest NOSH - 5,801,528
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 39.11 38.05 39.33 39.69 39.02 33.09 32.78 2.98%
EPS 5.35 5.21 7.60 3.59 1.76 9.64 8.44 -7.31%
DPS 0.00 0.00 3.60 2.11 1.03 3.93 2.11 -
NAPS 1.0427 0.9779 0.9094 0.8196 0.5911 0.5157 0.4806 13.76%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
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%
P/EPS 9.44 13.37 11.37 26.07 14.10 5.33 8.21 2.35%
EY 10.60 7.48 8.79 3.84 7.09 18.76 12.19 -2.30%
DY 0.00 0.00 4.17 2.25 4.17 7.64 3.05 -
P/NAPS 0.48 0.71 0.95 1.14 0.42 1.00 1.44 -16.71%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
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%
P/EPS 8.22 12.63 10.59 25.29 18.02 5.43 9.11 -1.69%
EY 12.17 7.92 9.44 3.95 5.55 18.43 10.97 1.74%
DY 0.00 0.00 4.47 2.32 3.26 7.51 2.74 -
P/NAPS 0.42 0.67 0.89 1.11 0.54 1.01 1.60 -19.96%

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
Post a Comment