[MBSB] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
14-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 118.36%
YoY- 29.69%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 690,602 2,612,512 2,018,182 1,339,192 667,110 2,536,090 1,815,349 -47.52%
PBT 157,652 932,556 845,274 577,856 266,964 932,349 680,934 -62.32%
Tax -33,340 82,473 -223,317 -148,267 -70,230 -334,781 -216,914 -71.33%
NP 124,312 1,015,029 621,957 429,589 196,734 597,568 464,020 -58.47%
-
NP to SH 124,312 1,015,029 621,957 429,589 196,734 597,568 464,020 -58.47%
-
Tax Rate 21.15% -8.84% 26.42% 25.66% 26.31% 35.91% 31.86% -
Total Cost 566,290 1,597,483 1,396,225 909,603 470,376 1,938,522 1,351,329 -44.03%
-
Net Worth 4,807,542 4,480,386 4,037,735 3,759,028 3,426,744 2,016,288 1,916,883 84.69%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 311,119 - - - 161,199 78,355 -
Div Payout % - 30.65% - - - 26.98% 16.89% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 4,807,542 4,480,386 4,037,735 3,759,028 3,426,744 2,016,288 1,916,883 84.69%
NOSH 2,708,322 2,592,666 2,556,337 2,494,709 2,350,465 1,611,998 1,567,105 44.06%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 18.00% 38.85% 30.82% 32.08% 29.49% 23.56% 25.56% -
ROE 2.59% 22.65% 15.40% 11.43% 5.74% 29.64% 24.21% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 25.50 100.77 78.95 53.68 28.38 157.33 115.84 -63.57%
EPS 4.59 39.15 24.33 17.22 8.37 37.07 29.61 -71.17%
DPS 0.00 12.00 0.00 0.00 0.00 10.00 5.00 -
NAPS 1.7751 1.7281 1.5795 1.5068 1.4579 1.2508 1.2232 28.20%
Adjusted Per Share Value based on latest NOSH - 2,631,129
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.40 31.77 24.55 16.29 8.11 30.84 22.08 -47.52%
EPS 1.51 12.34 7.56 5.22 2.39 7.27 5.64 -58.49%
DPS 0.00 3.78 0.00 0.00 0.00 1.96 0.95 -
NAPS 0.5847 0.5449 0.4911 0.4572 0.4168 0.2452 0.2331 84.71%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.19 2.43 2.45 2.17 2.18 2.21 2.75 -
P/RPS 8.59 2.41 3.10 4.04 7.68 1.40 2.37 136.14%
P/EPS 47.71 6.21 10.07 12.60 26.05 5.96 9.29 197.96%
EY 2.10 16.11 9.93 7.94 3.84 16.77 10.77 -66.40%
DY 0.00 4.94 0.00 0.00 0.00 4.52 1.82 -
P/NAPS 1.23 1.41 1.55 1.44 1.50 1.77 2.25 -33.16%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 07/05/15 16/02/15 03/11/14 14/08/14 15/05/14 28/01/14 22/10/13 -
Price 2.01 2.25 2.59 2.41 2.17 2.13 2.82 -
P/RPS 7.88 2.23 3.28 4.49 7.65 1.35 2.43 119.24%
P/EPS 43.79 5.75 10.65 14.00 25.93 5.75 9.52 176.84%
EY 2.28 17.40 9.39 7.15 3.86 17.40 10.50 -63.90%
DY 0.00 5.33 0.00 0.00 0.00 4.69 1.77 -
P/NAPS 1.13 1.30 1.64 1.60 1.49 1.70 2.31 -37.94%

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