[MBSB] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
30-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 42.29%
YoY- 107.1%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 2,395,585 1,609,180 815,039 3,259,763 2,441,489 1,624,621 811,204 105.70%
PBT 694,957 534,096 409,162 550,732 372,437 242,399 126,771 210.58%
Tax -170,514 -131,617 -92,369 -133,606 -79,293 -49,991 -25,447 255.01%
NP 524,443 402,479 316,793 417,126 293,144 192,408 101,324 198.92%
-
NP to SH 524,443 402,479 316,793 417,126 293,144 192,408 101,324 198.92%
-
Tax Rate 24.54% 24.64% 22.58% 24.26% 21.29% 20.62% 20.07% -
Total Cost 1,871,142 1,206,701 498,246 2,842,637 2,148,345 1,432,213 709,880 90.70%
-
Net Worth 7,684,212 7,501,688 6,951,250 7,147,378 6,897,367 6,774,389 6,824,026 8.22%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 297,163 - - - -
Div Payout % - - - 71.24% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 7,684,212 7,501,688 6,951,250 7,147,378 6,897,367 6,774,389 6,824,026 8.22%
NOSH 6,389,101 6,149,933 6,149,933 5,924,425 5,851,177 5,812,930 5,789,942 6.77%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 21.89% 25.01% 38.87% 12.80% 12.01% 11.84% 12.49% -
ROE 6.82% 5.37% 4.56% 5.84% 4.25% 2.84% 1.48% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 38.71 26.17 13.71 54.85 41.73 27.95 14.01 96.78%
EPS 8.58 6.69 5.33 7.10 5.01 3.31 1.75 188.32%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.2418 1.2198 1.1696 1.2026 1.1788 1.1654 1.1786 3.54%
Adjusted Per Share Value based on latest NOSH - 5,924,425
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 29.04 19.51 9.88 39.52 29.60 19.69 9.83 105.75%
EPS 6.36 4.88 3.84 5.06 3.55 2.33 1.23 198.72%
DPS 0.00 0.00 0.00 3.60 0.00 0.00 0.00 -
NAPS 0.9315 0.9094 0.8427 0.8665 0.8362 0.8212 0.8273 8.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.01 1.16 1.12 1.04 1.13 1.33 1.30 -
P/RPS 2.61 4.43 8.17 1.90 2.71 4.76 9.28 -57.04%
P/EPS 11.92 17.72 21.01 14.82 22.55 40.18 74.29 -70.43%
EY 8.39 5.64 4.76 6.75 4.43 2.49 1.35 237.65%
DY 0.00 0.00 0.00 4.81 0.00 0.00 0.00 -
P/NAPS 0.81 0.95 0.96 0.86 0.96 1.14 1.10 -18.44%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 13/11/18 17/08/18 28/05/18 30/01/18 23/11/17 21/08/17 24/05/17 -
Price 0.97 1.08 1.21 1.17 1.09 1.29 1.27 -
P/RPS 2.51 4.13 8.82 2.13 2.61 4.62 9.06 -57.46%
P/EPS 11.45 16.50 22.70 16.67 21.76 38.97 72.57 -70.76%
EY 8.74 6.06 4.41 6.00 4.60 2.57 1.38 241.92%
DY 0.00 0.00 0.00 4.27 0.00 0.00 0.00 -
P/NAPS 0.78 0.89 1.03 0.97 0.92 1.11 1.08 -19.48%

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