[MBSB] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
21-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 89.89%
YoY- 96.65%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 815,039 3,259,763 2,441,489 1,624,621 811,204 3,274,795 2,455,393 -52.09%
PBT 409,162 550,732 372,437 242,399 126,771 338,421 187,535 68.29%
Tax -92,369 -133,606 -79,293 -49,991 -25,447 -137,009 -31,764 103.86%
NP 316,793 417,126 293,144 192,408 101,324 201,412 155,771 60.58%
-
NP to SH 316,793 417,126 293,144 192,408 101,324 201,412 155,771 60.58%
-
Tax Rate 22.58% 24.26% 21.29% 20.62% 20.07% 40.48% 16.94% -
Total Cost 498,246 2,842,637 2,148,345 1,432,213 709,880 3,073,383 2,299,622 -63.95%
-
Net Worth 6,951,250 7,147,378 6,897,367 6,774,389 6,824,026 6,724,258 5,701,493 14.13%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 297,163 - - - 173,963 - -
Div Payout % - 71.24% - - - 86.37% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 6,951,250 7,147,378 6,897,367 6,774,389 6,824,026 6,724,258 5,701,493 14.13%
NOSH 6,149,933 5,924,425 5,851,177 5,812,930 5,789,942 5,798,774 5,798,774 4.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 38.87% 12.80% 12.01% 11.84% 12.49% 6.15% 6.34% -
ROE 4.56% 5.84% 4.25% 2.84% 1.48% 3.00% 2.73% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 13.71 54.85 41.73 27.95 14.01 56.47 49.94 -57.79%
EPS 5.33 7.10 5.01 3.31 1.75 4.90 4.40 13.64%
DPS 0.00 5.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.1696 1.2026 1.1788 1.1654 1.1786 1.1596 1.1597 0.56%
Adjusted Per Share Value based on latest NOSH - 5,801,528
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 9.91 39.65 29.69 19.76 9.87 39.83 29.86 -52.09%
EPS 3.85 5.07 3.57 2.34 1.23 2.45 1.89 60.76%
DPS 0.00 3.61 0.00 0.00 0.00 2.12 0.00 -
NAPS 0.8454 0.8693 0.8389 0.8239 0.8299 0.8178 0.6934 14.14%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.12 1.04 1.13 1.33 1.30 0.90 0.935 -
P/RPS 8.17 1.90 2.71 4.76 9.28 1.59 1.87 167.49%
P/EPS 21.01 14.82 22.55 40.18 74.29 25.91 29.51 -20.28%
EY 4.76 6.75 4.43 2.49 1.35 3.86 3.39 25.41%
DY 0.00 4.81 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.96 0.86 0.96 1.14 1.10 0.78 0.81 12.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 30/01/18 23/11/17 21/08/17 24/05/17 22/02/17 24/11/16 -
Price 1.21 1.17 1.09 1.29 1.27 1.14 0.91 -
P/RPS 8.82 2.13 2.61 4.62 9.06 2.02 1.82 186.64%
P/EPS 22.70 16.67 21.76 38.97 72.57 32.82 28.72 -14.52%
EY 4.41 6.00 4.60 2.57 1.38 3.05 3.48 17.12%
DY 0.00 4.27 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 1.03 0.97 0.92 1.11 1.08 0.98 0.78 20.38%

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