[MBSB] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
17-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 27.05%
YoY- 109.18%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 784,037 3,145,937 2,395,585 1,609,180 815,039 3,259,763 2,441,489 -53.13%
PBT 115,858 853,573 694,957 534,096 409,162 550,732 372,437 -54.12%
Tax -32,028 -211,173 -170,514 -131,617 -92,369 -133,606 -79,293 -45.38%
NP 83,830 642,400 524,443 402,479 316,793 417,126 293,144 -56.62%
-
NP to SH 83,830 642,400 524,443 402,479 316,793 417,126 293,144 -56.62%
-
Tax Rate 27.64% 24.74% 24.54% 24.64% 22.58% 24.26% 21.29% -
Total Cost 700,207 2,503,537 1,871,142 1,206,701 498,246 2,842,637 2,148,345 -52.67%
-
Net Worth 7,899,484 7,841,260 7,684,212 7,501,688 6,951,250 7,147,378 6,897,367 9.47%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - 297,163 - -
Div Payout % - - - - - 71.24% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 7,899,484 7,841,260 7,684,212 7,501,688 6,951,250 7,147,378 6,897,367 9.47%
NOSH 6,389,101 6,389,101 6,389,101 6,149,933 6,149,933 5,924,425 5,851,177 6.04%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 10.69% 20.42% 21.89% 25.01% 38.87% 12.80% 12.01% -
ROE 1.06% 8.19% 6.82% 5.37% 4.56% 5.84% 4.25% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 12.27 50.17 38.71 26.17 13.71 54.85 41.73 -55.81%
EPS 1.31 10.32 8.58 6.69 5.33 7.10 5.01 -59.14%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.2364 1.2505 1.2418 1.2198 1.1696 1.2026 1.1788 3.23%
Adjusted Per Share Value based on latest NOSH - 6,149,933
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 9.54 38.26 29.14 19.57 9.91 39.65 29.69 -53.11%
EPS 1.02 7.81 6.38 4.89 3.85 5.07 3.57 -56.65%
DPS 0.00 0.00 0.00 0.00 0.00 3.61 0.00 -
NAPS 0.9607 0.9537 0.9346 0.9124 0.8454 0.8693 0.8389 9.46%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.955 0.92 1.01 1.16 1.12 1.04 1.13 -
P/RPS 7.78 1.83 2.61 4.43 8.17 1.90 2.71 102.12%
P/EPS 72.79 8.98 11.92 17.72 21.01 14.82 22.55 118.57%
EY 1.37 11.14 8.39 5.64 4.76 6.75 4.43 -54.30%
DY 0.00 0.00 0.00 0.00 0.00 4.81 0.00 -
P/NAPS 0.77 0.74 0.81 0.95 0.96 0.86 0.96 -13.68%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/06/19 01/03/19 13/11/18 17/08/18 28/05/18 30/01/18 23/11/17 -
Price 0.915 1.01 0.97 1.08 1.21 1.17 1.09 -
P/RPS 7.46 2.01 2.51 4.13 8.82 2.13 2.61 101.53%
P/EPS 69.74 9.86 11.45 16.50 22.70 16.67 21.76 117.53%
EY 1.43 10.14 8.74 6.06 4.41 6.00 4.60 -54.14%
DY 0.00 0.00 0.00 0.00 0.00 4.27 0.00 -
P/NAPS 0.74 0.81 0.78 0.89 1.03 0.97 0.92 -13.52%

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