[MBSB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 28.78%
YoY- 33.79%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,018,182 1,339,192 667,110 2,536,090 1,815,349 1,176,773 562,475 134.18%
PBT 845,274 577,856 266,964 932,349 680,934 484,699 237,110 133.18%
Tax -223,317 -148,267 -70,230 -334,781 -216,914 -153,450 -70,966 114.59%
NP 621,957 429,589 196,734 597,568 464,020 331,249 166,144 140.89%
-
NP to SH 621,957 429,589 196,734 597,568 464,020 331,249 166,144 140.89%
-
Tax Rate 26.42% 25.66% 26.31% 35.91% 31.86% 31.66% 29.93% -
Total Cost 1,396,225 909,603 470,376 1,938,522 1,351,329 845,524 396,331 131.34%
-
Net Worth 4,037,735 3,759,028 3,426,744 2,016,288 1,916,883 1,694,852 1,606,312 84.76%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 161,199 78,355 - - -
Div Payout % - - - 26.98% 16.89% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 4,037,735 3,759,028 3,426,744 2,016,288 1,916,883 1,694,852 1,606,312 84.76%
NOSH 2,556,337 2,494,709 2,350,465 1,611,998 1,567,105 1,480,996 1,270,214 59.33%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 30.82% 32.08% 29.49% 23.56% 25.56% 28.15% 29.54% -
ROE 15.40% 11.43% 5.74% 29.64% 24.21% 19.54% 10.34% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 78.95 53.68 28.38 157.33 115.84 79.46 44.28 46.98%
EPS 24.33 17.22 8.37 37.07 29.61 22.37 13.08 51.19%
DPS 0.00 0.00 0.00 10.00 5.00 0.00 0.00 -
NAPS 1.5795 1.5068 1.4579 1.2508 1.2232 1.1444 1.2646 15.96%
Adjusted Per Share Value based on latest NOSH - 1,743,446
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 24.47 16.23 8.09 30.74 22.01 14.27 6.82 134.18%
EPS 7.54 5.21 2.38 7.24 5.63 4.02 2.01 141.23%
DPS 0.00 0.00 0.00 1.95 0.95 0.00 0.00 -
NAPS 0.4895 0.4557 0.4154 0.2444 0.2324 0.2055 0.1947 84.79%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.45 2.17 2.18 2.21 2.75 3.07 2.74 -
P/RPS 3.10 4.04 7.68 1.40 2.37 3.86 6.19 -36.90%
P/EPS 10.07 12.60 26.05 5.96 9.29 13.73 20.95 -38.61%
EY 9.93 7.94 3.84 16.77 10.77 7.29 4.77 62.96%
DY 0.00 0.00 0.00 4.52 1.82 0.00 0.00 -
P/NAPS 1.55 1.44 1.50 1.77 2.25 2.68 2.17 -20.07%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 03/11/14 14/08/14 15/05/14 28/01/14 22/10/13 31/07/13 03/05/13 -
Price 2.59 2.41 2.17 2.13 2.82 3.10 2.80 -
P/RPS 3.28 4.49 7.65 1.35 2.43 3.90 6.32 -35.39%
P/EPS 10.65 14.00 25.93 5.75 9.52 13.86 21.41 -37.19%
EY 9.39 7.15 3.86 17.40 10.50 7.22 4.67 59.23%
DY 0.00 0.00 0.00 4.69 1.77 0.00 0.00 -
P/NAPS 1.64 1.60 1.49 1.70 2.31 2.71 2.21 -18.01%

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