[MBSB] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[MBSB] MALAYSIA BUILDING SOCIETY BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -1.19%
YoY- 6.78%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 2,644,425 2,608,269 3,085,078 3,157,125 3,114,935 3,263,598 3,273,374 -3.49%
PBT 696,563 682,039 577,904 742,589 560,268 833,123 426,092 8.53%
Tax -220,454 -248,540 -171,920 -182,773 -150,833 -200,528 -158,191 5.68%
NP 476,109 433,499 405,984 559,816 409,435 632,595 267,901 10.05%
-
NP to SH 476,109 433,499 405,984 559,816 409,435 632,595 267,901 10.05%
-
Tax Rate 31.65% 36.44% 29.75% 24.61% 26.92% 24.07% 37.13% -
Total Cost 2,168,316 2,174,770 2,679,094 2,597,309 2,705,500 2,631,003 3,005,473 -5.29%
-
Net Worth 8,546,974 8,590,003 8,252,785 8,454,187 7,899,484 6,951,250 6,824,026 3.82%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 609,576 215,144 - - - 297,163 173,963 23.23%
Div Payout % 128.03% 49.63% - - - 46.98% 64.94% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 8,546,974 8,590,003 8,252,785 8,454,187 7,899,484 6,951,250 6,824,026 3.82%
NOSH 7,171,483 7,171,483 6,975,388 6,389,101 6,389,101 6,149,933 5,789,942 3.62%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 18.00% 16.62% 13.16% 17.73% 13.14% 19.38% 8.18% -
ROE 5.57% 5.05% 4.92% 6.62% 5.18% 9.10% 3.93% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 36.87 36.37 45.95 47.03 48.75 54.91 56.54 -6.87%
EPS 6.64 6.04 6.05 8.34 6.41 10.64 4.63 6.19%
DPS 8.50 3.00 0.00 0.00 0.00 5.00 3.00 18.94%
NAPS 1.1918 1.1978 1.2293 1.2593 1.2364 1.1696 1.1786 0.18%
Adjusted Per Share Value based on latest NOSH - 7,171,483
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 32.16 31.72 37.52 38.40 37.88 39.69 39.81 -3.49%
EPS 5.79 5.27 4.94 6.81 4.98 7.69 3.26 10.04%
DPS 7.41 2.62 0.00 0.00 0.00 3.61 2.12 23.17%
NAPS 1.0395 1.0447 1.0037 1.0282 0.9607 0.8454 0.8299 3.82%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.585 0.60 0.66 0.56 0.955 1.12 1.30 -
P/RPS 1.59 1.65 1.44 1.19 1.96 2.04 2.30 -5.96%
P/EPS 8.81 9.93 10.91 6.72 14.90 10.52 28.10 -17.57%
EY 11.35 10.07 9.16 14.89 6.71 9.50 3.56 21.30%
DY 14.53 5.00 0.00 0.00 0.00 4.46 2.31 35.84%
P/NAPS 0.49 0.50 0.54 0.44 0.77 0.96 1.10 -12.60%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 26/05/22 27/05/21 25/06/20 24/06/19 28/05/18 24/05/17 -
Price 0.64 0.625 0.635 0.655 0.915 1.21 1.27 -
P/RPS 1.74 1.72 1.38 1.39 1.88 2.20 2.25 -4.19%
P/EPS 9.64 10.34 10.50 7.85 14.28 11.37 27.45 -15.99%
EY 10.37 9.67 9.52 12.73 7.00 8.80 3.64 19.05%
DY 13.28 4.80 0.00 0.00 0.00 4.13 2.37 33.25%
P/NAPS 0.54 0.52 0.52 0.52 0.74 1.03 1.08 -10.90%

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