[MBSB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 69.8%
YoY- 37.25%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,815,349 1,176,773 562,475 1,831,560 1,344,035 823,355 378,879 183.93%
PBT 680,934 484,699 237,110 656,227 410,480 233,099 110,470 235.80%
Tax -216,914 -153,450 -70,966 -209,576 -147,435 -60,031 -31,055 264.97%
NP 464,020 331,249 166,144 446,651 263,045 173,068 79,415 224.05%
-
NP to SH 464,020 331,249 166,144 446,651 263,045 173,068 79,415 224.05%
-
Tax Rate 31.86% 31.66% 29.93% 31.94% 35.92% 25.75% 28.11% -
Total Cost 1,351,329 845,524 396,331 1,384,909 1,080,990 650,287 299,464 172.82%
-
Net Worth 1,916,883 1,694,852 1,606,312 1,466,473 1,335,160 1,243,197 1,215,061 35.48%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 78,355 - - 401,074 72,932 54,691 - -
Div Payout % 16.89% - - 89.80% 27.73% 31.60% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,916,883 1,694,852 1,606,312 1,466,473 1,335,160 1,243,197 1,215,061 35.48%
NOSH 1,567,105 1,480,996 1,270,214 1,215,376 1,215,549 1,215,365 1,216,156 18.39%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 25.56% 28.15% 29.54% 24.39% 19.57% 21.02% 20.96% -
ROE 24.21% 19.54% 10.34% 30.46% 19.70% 13.92% 6.54% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 115.84 79.46 44.28 150.70 110.57 67.75 31.15 139.83%
EPS 29.61 22.37 13.08 36.75 21.64 14.24 6.53 173.70%
DPS 5.00 0.00 0.00 33.00 6.00 4.50 0.00 -
NAPS 1.2232 1.1444 1.2646 1.2066 1.0984 1.0229 0.9991 14.42%
Adjusted Per Share Value based on latest NOSH - 1,215,129
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 22.08 14.31 6.84 22.28 16.35 10.01 4.61 183.86%
EPS 5.64 4.03 2.02 5.43 3.20 2.10 0.97 223.00%
DPS 0.95 0.00 0.00 4.88 0.89 0.67 0.00 -
NAPS 0.2331 0.2061 0.1954 0.1784 0.1624 0.1512 0.1478 35.45%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.75 3.07 2.74 2.26 2.41 2.28 2.18 -
P/RPS 2.37 3.86 6.19 1.50 2.18 3.37 7.00 -51.39%
P/EPS 9.29 13.73 20.95 6.15 11.14 16.01 33.38 -57.33%
EY 10.77 7.29 4.77 16.26 8.98 6.25 3.00 134.27%
DY 1.82 0.00 0.00 14.60 2.49 1.97 0.00 -
P/NAPS 2.25 2.68 2.17 1.87 2.19 2.23 2.18 2.12%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/10/13 31/07/13 03/05/13 31/01/13 05/11/12 30/08/12 11/05/12 -
Price 2.82 3.10 2.80 2.26 2.28 2.30 2.26 -
P/RPS 2.43 3.90 6.32 1.50 2.06 3.40 7.25 -51.71%
P/EPS 9.52 13.86 21.41 6.15 10.54 16.15 34.61 -57.67%
EY 10.50 7.22 4.67 16.26 9.49 6.19 2.89 136.14%
DY 1.77 0.00 0.00 14.60 2.63 1.96 0.00 -
P/NAPS 2.31 2.71 2.21 1.87 2.08 2.25 2.26 1.46%

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