[MBSB] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
11-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 3.42%
YoY- 96.69%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 2,636,004 2,646,182 2,015,156 1,353,818 895,315 602,910 414,022 36.12%
PBT 823,244 962,203 782,867 447,706 255,247 113,705 44,244 62.74%
Tax 119,363 -334,095 -249,487 -111,139 -84,134 -19,108 -25,472 -
NP 942,607 628,108 533,380 336,567 171,113 94,597 18,772 92.01%
-
NP to SH 942,607 628,108 533,380 336,567 171,113 94,597 18,772 92.01%
-
Tax Rate -14.50% 34.72% 31.87% 24.82% 32.96% 16.80% 57.57% -
Total Cost 1,693,397 2,018,074 1,481,776 1,017,251 724,202 508,313 395,250 27.42%
-
Net Worth 4,807,542 3,426,744 1,606,312 1,215,061 450,858 435,190 516,187 45.02%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 323,960 174,031 382,817 98,166 - - 145 261.35%
Div Payout % 34.37% 27.71% 71.77% 29.17% - - 0.78% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 4,807,542 3,426,744 1,606,312 1,215,061 450,858 435,190 516,187 45.02%
NOSH 2,708,322 2,350,465 1,270,214 1,216,156 700,307 700,113 699,156 25.30%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 35.76% 23.74% 26.47% 24.86% 19.11% 15.69% 4.53% -
ROE 19.61% 18.33% 33.21% 27.70% 37.95% 21.74% 3.64% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 97.33 112.58 158.65 111.32 127.85 86.12 59.22 8.62%
EPS 34.80 26.72 41.99 27.67 24.43 13.51 2.68 53.28%
DPS 11.96 7.40 30.14 8.07 0.00 0.00 0.02 190.11%
NAPS 1.7751 1.4579 1.2646 0.9991 0.6438 0.6216 0.7383 15.73%
Adjusted Per Share Value based on latest NOSH - 1,216,156
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 31.96 32.08 24.43 16.41 10.85 7.31 5.02 36.12%
EPS 11.43 7.61 6.47 4.08 2.07 1.15 0.23 91.68%
DPS 3.93 2.11 4.64 1.19 0.00 0.00 0.00 -
NAPS 0.5828 0.4154 0.1947 0.1473 0.0547 0.0528 0.0626 45.01%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.19 2.18 2.74 2.18 2.26 1.05 0.70 -
P/RPS 2.25 1.94 1.73 1.96 1.77 1.22 1.18 11.35%
P/EPS 6.29 8.16 6.53 7.88 9.25 7.77 26.07 -21.09%
EY 15.89 12.26 15.33 12.69 10.81 12.87 3.84 26.69%
DY 5.46 3.40 11.00 3.70 0.00 0.00 0.03 137.96%
P/NAPS 1.23 1.50 2.17 2.18 3.51 1.69 0.95 4.39%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 07/05/15 15/05/14 03/05/13 11/05/12 11/05/11 27/05/10 14/05/09 -
Price 2.01 2.17 2.80 2.26 1.44 1.03 0.93 -
P/RPS 2.07 1.93 1.76 2.03 1.13 1.20 1.57 4.71%
P/EPS 5.78 8.12 6.67 8.17 5.89 7.62 34.64 -25.79%
EY 17.32 12.31 15.00 12.25 16.97 13.12 2.89 34.75%
DY 5.95 3.41 10.76 3.57 0.00 0.00 0.02 158.26%
P/NAPS 1.13 1.49 2.21 2.26 2.24 1.66 1.26 -1.79%

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