[MBSB] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 5.12%
YoY- 17.76%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 3,273,374 3,172,121 2,636,004 2,646,182 2,015,156 1,353,818 895,315 24.09%
PBT 426,092 236,472 823,244 962,203 782,867 447,706 255,247 8.90%
Tax -158,191 -68,358 119,363 -334,095 -249,487 -111,139 -84,134 11.08%
NP 267,901 168,114 942,607 628,108 533,380 336,567 171,113 7.75%
-
NP to SH 267,901 168,114 942,607 628,108 533,380 336,567 171,113 7.75%
-
Tax Rate 37.13% 28.91% -14.50% 34.72% 31.87% 24.82% 32.96% -
Total Cost 3,005,473 3,004,007 1,693,397 2,018,074 1,481,776 1,017,251 724,202 26.74%
-
Net Worth 6,824,026 4,897,291 4,807,542 3,426,744 1,606,312 1,215,061 450,858 57.21%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 173,963 84,691 323,960 174,031 382,817 98,166 - -
Div Payout % 64.94% 50.38% 34.37% 27.71% 71.77% 29.17% - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 6,824,026 4,897,291 4,807,542 3,426,744 1,606,312 1,215,061 450,858 57.21%
NOSH 5,789,942 2,832,113 2,708,322 2,350,465 1,270,214 1,216,156 700,307 42.15%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 8.18% 5.30% 35.76% 23.74% 26.47% 24.86% 19.11% -
ROE 3.93% 3.43% 19.61% 18.33% 33.21% 27.70% 37.95% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 56.54 112.01 97.33 112.58 158.65 111.32 127.85 -12.70%
EPS 4.63 5.94 34.80 26.72 41.99 27.67 24.43 -24.19%
DPS 3.00 2.99 11.96 7.40 30.14 8.07 0.00 -
NAPS 1.1786 1.7292 1.7751 1.4579 1.2646 0.9991 0.6438 10.59%
Adjusted Per Share Value based on latest NOSH - 2,350,465
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 39.81 38.58 32.06 32.18 24.51 16.47 10.89 24.09%
EPS 3.26 2.04 11.46 7.64 6.49 4.09 2.08 7.76%
DPS 2.12 1.03 3.94 2.12 4.66 1.19 0.00 -
NAPS 0.8299 0.5956 0.5847 0.4168 0.1954 0.1478 0.0548 57.22%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.30 1.37 2.19 2.18 2.74 2.18 2.26 -
P/RPS 2.30 1.22 2.25 1.94 1.73 1.96 1.77 4.45%
P/EPS 28.10 23.08 6.29 8.16 6.53 7.88 9.25 20.32%
EY 3.56 4.33 15.89 12.26 15.33 12.69 10.81 -16.88%
DY 2.31 2.18 5.46 3.40 11.00 3.70 0.00 -
P/NAPS 1.10 0.79 1.23 1.50 2.17 2.18 3.51 -17.56%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 12/05/16 07/05/15 15/05/14 03/05/13 11/05/12 11/05/11 -
Price 1.27 1.28 2.01 2.17 2.80 2.26 1.44 -
P/RPS 2.25 1.14 2.07 1.93 1.76 2.03 1.13 12.15%
P/EPS 27.45 21.56 5.78 8.12 6.67 8.17 5.89 29.21%
EY 3.64 4.64 17.32 12.31 15.00 12.25 16.97 -22.61%
DY 2.37 2.34 5.95 3.41 10.76 3.57 0.00 -
P/NAPS 1.08 0.74 1.13 1.49 2.21 2.26 2.24 -11.43%

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