[MBSB] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
01-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 22.49%
YoY- 54.01%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 2,415,612 1,601,697 784,037 3,145,937 2,395,585 1,609,180 815,039 106.19%
PBT 439,447 254,406 115,858 853,573 694,957 534,096 409,162 4.87%
Tax -79,233 -64,351 -32,028 -211,173 -170,514 -131,617 -92,369 -9.71%
NP 360,214 190,055 83,830 642,400 524,443 402,479 316,793 8.93%
-
NP to SH 360,214 190,055 83,830 642,400 524,443 402,479 316,793 8.93%
-
Tax Rate 18.03% 25.29% 27.64% 24.74% 24.54% 24.64% 22.58% -
Total Cost 2,055,398 1,411,642 700,207 2,503,537 1,871,142 1,206,701 498,246 156.99%
-
Net Worth 8,353,211 8,066,240 7,899,484 7,841,260 7,684,212 7,501,688 6,951,250 13.01%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 8,353,211 8,066,240 7,899,484 7,841,260 7,684,212 7,501,688 6,951,250 13.01%
NOSH 6,389,101 6,389,101 6,389,101 6,389,101 6,389,101 6,149,933 6,149,933 2.57%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 14.91% 11.87% 10.69% 20.42% 21.89% 25.01% 38.87% -
ROE 4.31% 2.36% 1.06% 8.19% 6.82% 5.37% 4.56% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 37.33 25.07 12.27 50.17 38.71 26.17 13.71 94.87%
EPS 5.58 2.97 1.31 10.32 8.58 6.69 5.33 3.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2909 1.2625 1.2364 1.2505 1.2418 1.2198 1.1696 6.79%
Adjusted Per Share Value based on latest NOSH - 6,389,101
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 29.28 19.42 9.50 38.14 29.04 19.51 9.88 106.18%
EPS 4.37 2.30 1.02 7.79 6.36 4.88 3.84 8.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0126 0.9779 0.9576 0.9506 0.9315 0.9094 0.8427 13.01%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.835 0.90 0.955 0.92 1.01 1.16 1.12 -
P/RPS 2.24 3.59 7.78 1.83 2.61 4.43 8.17 -57.76%
P/EPS 15.00 30.26 72.79 8.98 11.92 17.72 21.01 -20.10%
EY 6.67 3.31 1.37 11.14 8.39 5.64 4.76 25.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.71 0.77 0.74 0.81 0.95 0.96 -22.87%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 30/08/19 24/06/19 01/03/19 13/11/18 17/08/18 28/05/18 -
Price 0.85 0.85 0.915 1.01 0.97 1.08 1.21 -
P/RPS 2.28 3.39 7.46 2.01 2.51 4.13 8.82 -59.38%
P/EPS 15.27 28.57 69.74 9.86 11.45 16.50 22.70 -23.20%
EY 6.55 3.50 1.43 10.14 8.74 6.06 4.41 30.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.74 0.81 0.78 0.89 1.03 -25.65%

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