[MBSB] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
07-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -7.13%
YoY- 50.07%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 3,263,598 3,273,374 3,172,121 2,636,004 2,646,182 2,015,156 1,353,818 15.78%
PBT 833,123 426,092 236,472 823,244 962,203 782,867 447,706 10.90%
Tax -200,528 -158,191 -68,358 119,363 -334,095 -249,487 -111,139 10.33%
NP 632,595 267,901 168,114 942,607 628,108 533,380 336,567 11.08%
-
NP to SH 632,595 267,901 168,114 942,607 628,108 533,380 336,567 11.08%
-
Tax Rate 24.07% 37.13% 28.91% -14.50% 34.72% 31.87% 24.82% -
Total Cost 2,631,003 3,005,473 3,004,007 1,693,397 2,018,074 1,481,776 1,017,251 17.15%
-
Net Worth 6,951,250 6,824,026 4,897,291 4,807,542 3,426,744 1,606,312 1,215,061 33.71%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 297,163 173,963 84,691 323,960 174,031 382,817 98,166 20.26%
Div Payout % 46.98% 64.94% 50.38% 34.37% 27.71% 71.77% 29.17% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 6,951,250 6,824,026 4,897,291 4,807,542 3,426,744 1,606,312 1,215,061 33.71%
NOSH 6,149,933 5,789,942 2,832,113 2,708,322 2,350,465 1,270,214 1,216,156 30.99%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 19.38% 8.18% 5.30% 35.76% 23.74% 26.47% 24.86% -
ROE 9.10% 3.93% 3.43% 19.61% 18.33% 33.21% 27.70% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 54.91 56.54 112.01 97.33 112.58 158.65 111.32 -11.10%
EPS 10.64 4.63 5.94 34.80 26.72 41.99 27.67 -14.71%
DPS 5.00 3.00 2.99 11.96 7.40 30.14 8.07 -7.66%
NAPS 1.1696 1.1786 1.7292 1.7751 1.4579 1.2646 0.9991 2.65%
Adjusted Per Share Value based on latest NOSH - 2,708,322
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 39.56 39.68 38.45 31.96 32.08 24.43 16.41 15.78%
EPS 7.67 3.25 2.04 11.43 7.61 6.47 4.08 11.08%
DPS 3.60 2.11 1.03 3.93 2.11 4.64 1.19 20.25%
NAPS 0.8427 0.8273 0.5937 0.5828 0.4154 0.1947 0.1473 33.71%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.12 1.30 1.37 2.19 2.18 2.74 2.18 -
P/RPS 2.04 2.30 1.22 2.25 1.94 1.73 1.96 0.66%
P/EPS 10.52 28.10 23.08 6.29 8.16 6.53 7.88 4.93%
EY 9.50 3.56 4.33 15.89 12.26 15.33 12.69 -4.70%
DY 4.46 2.31 2.18 5.46 3.40 11.00 3.70 3.16%
P/NAPS 0.96 1.10 0.79 1.23 1.50 2.17 2.18 -12.77%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 24/05/17 12/05/16 07/05/15 15/05/14 03/05/13 11/05/12 -
Price 1.21 1.27 1.28 2.01 2.17 2.80 2.26 -
P/RPS 2.20 2.25 1.14 2.07 1.93 1.76 2.03 1.34%
P/EPS 11.37 27.45 21.56 5.78 8.12 6.67 8.17 5.66%
EY 8.80 3.64 4.64 17.32 12.31 15.00 12.25 -5.36%
DY 4.13 2.37 2.34 5.95 3.41 10.76 3.57 2.45%
P/NAPS 1.03 1.08 0.74 1.13 1.49 2.21 2.26 -12.27%

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