[MBSB] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 117.93%
YoY- 18.11%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 562,475 1,831,560 1,344,035 823,355 378,879 1,269,438 922,296 -28.06%
PBT 237,110 656,227 410,480 233,099 110,470 428,262 327,064 -19.28%
Tax -70,966 -209,576 -147,435 -60,031 -31,055 -102,830 -85,459 -11.64%
NP 166,144 446,651 263,045 173,068 79,415 325,432 241,605 -22.07%
-
NP to SH 166,144 446,651 263,045 173,068 79,415 325,432 241,605 -22.07%
-
Tax Rate 29.93% 31.94% 35.92% 25.75% 28.11% 24.01% 26.13% -
Total Cost 396,331 1,384,909 1,080,990 650,287 299,464 944,006 680,691 -30.24%
-
Net Worth 1,606,312 1,466,473 1,335,160 1,243,197 1,215,061 933,045 752,164 65.75%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 401,074 72,932 54,691 - 37,630 43,689 -
Div Payout % - 89.80% 27.73% 31.60% - 11.56% 18.08% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,606,312 1,466,473 1,335,160 1,243,197 1,215,061 933,045 752,164 65.75%
NOSH 1,270,214 1,215,376 1,215,549 1,215,365 1,216,156 1,003,490 873,797 28.29%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 29.54% 24.39% 19.57% 21.02% 20.96% 25.64% 26.20% -
ROE 10.34% 30.46% 19.70% 13.92% 6.54% 34.88% 32.12% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 44.28 150.70 110.57 67.75 31.15 126.50 105.55 -43.93%
EPS 13.08 36.75 21.64 14.24 6.53 32.43 27.65 -39.26%
DPS 0.00 33.00 6.00 4.50 0.00 3.75 5.00 -
NAPS 1.2646 1.2066 1.0984 1.0229 0.9991 0.9298 0.8608 29.20%
Adjusted Per Share Value based on latest NOSH - 1,216,272
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.82 22.20 16.29 9.98 4.59 15.39 11.18 -28.05%
EPS 2.01 5.41 3.19 2.10 0.96 3.95 2.93 -22.19%
DPS 0.00 4.86 0.88 0.66 0.00 0.46 0.53 -
NAPS 0.1947 0.1778 0.1619 0.1507 0.1473 0.1131 0.0912 65.72%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.74 2.26 2.41 2.28 2.18 1.88 1.30 -
P/RPS 6.19 1.50 2.18 3.37 7.00 1.49 1.23 193.37%
P/EPS 20.95 6.15 11.14 16.01 33.38 5.80 4.70 170.60%
EY 4.77 16.26 8.98 6.25 3.00 17.25 21.27 -63.05%
DY 0.00 14.60 2.49 1.97 0.00 1.99 3.85 -
P/NAPS 2.17 1.87 2.19 2.23 2.18 2.02 1.51 27.31%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 03/05/13 31/01/13 05/11/12 30/08/12 11/05/12 02/02/12 31/10/11 -
Price 2.80 2.26 2.28 2.30 2.26 2.23 1.77 -
P/RPS 6.32 1.50 2.06 3.40 7.25 1.76 1.68 141.68%
P/EPS 21.41 6.15 10.54 16.15 34.61 6.88 6.40 123.51%
EY 4.67 16.26 9.49 6.19 2.89 14.54 15.62 -55.25%
DY 0.00 14.60 2.63 1.96 0.00 1.68 2.82 -
P/NAPS 2.21 1.87 2.08 2.25 2.26 2.40 2.06 4.79%

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