[MBSB] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 21.11%
YoY- 62.89%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,975,459 1,320,818 664,548 2,624,703 2,026,969 1,345,919 680,982 103.27%
PBT 382,561 285,163 79,206 714,114 549,693 644,037 111,283 127.60%
Tax -123,100 -84,663 -21,001 -275,409 -187,444 -177,212 -47,870 87.59%
NP 259,461 200,500 58,205 438,705 362,249 466,825 63,413 155.59%
-
NP to SH 259,461 200,500 58,205 438,705 362,249 466,825 63,413 155.59%
-
Tax Rate 32.18% 29.69% 26.51% 38.57% 34.10% 27.52% 43.02% -
Total Cost 1,715,998 1,120,318 606,343 2,185,998 1,664,720 879,094 617,569 97.52%
-
Net Worth 8,582,114 8,556,297 8,590,003 8,679,646 8,676,885 9,056,844 8,252,785 2.64%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 215,144 - - - -
Div Payout % - - - 49.04% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 8,582,114 8,556,297 8,590,003 8,679,646 8,676,885 9,056,844 8,252,785 2.64%
NOSH 7,171,483 7,171,483 7,171,483 7,171,483 7,171,483 6,975,388 6,975,388 1.86%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 13.13% 15.18% 8.76% 16.71% 17.87% 34.68% 9.31% -
ROE 3.02% 2.34% 0.68% 5.05% 4.17% 5.15% 0.77% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 27.55 18.42 9.27 36.60 28.85 19.30 10.14 94.59%
EPS 3.62 2.80 3.25 6.22 5.17 6.69 0.94 145.48%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.1967 1.1931 1.1978 1.2103 1.2352 1.2984 1.2293 -1.77%
Adjusted Per Share Value based on latest NOSH - 7,171,483
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 24.03 16.06 8.08 31.92 24.65 16.37 8.28 103.32%
EPS 3.16 2.44 0.71 5.34 4.41 5.68 0.77 156.10%
DPS 0.00 0.00 0.00 2.62 0.00 0.00 0.00 -
NAPS 1.0438 1.0406 1.0447 1.0556 1.0553 1.1015 1.0037 2.64%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.575 0.58 0.60 0.535 0.605 0.605 0.66 -
P/RPS 2.09 3.15 6.47 1.46 2.10 3.14 6.51 -53.08%
P/EPS 15.89 20.75 73.93 8.75 11.73 9.04 69.87 -62.70%
EY 6.29 4.82 1.35 11.43 8.52 11.06 1.43 168.21%
DY 0.00 0.00 0.00 5.61 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.50 0.44 0.49 0.47 0.54 -7.54%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 26/05/22 24/02/22 29/11/21 25/08/21 27/05/21 -
Price 0.60 0.59 0.625 0.59 0.605 0.635 0.635 -
P/RPS 2.18 3.20 6.74 1.61 2.10 3.29 6.26 -50.47%
P/EPS 16.58 21.10 77.01 9.64 11.73 9.49 67.23 -60.64%
EY 6.03 4.74 1.30 10.37 8.52 10.54 1.49 153.73%
DY 0.00 0.00 0.00 5.08 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.52 0.49 0.49 0.49 0.52 -2.57%

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