[MBSB] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
24-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -86.95%
YoY- -73.54%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 3,012,003 2,415,612 1,601,697 784,037 3,145,937 2,395,585 1,609,180 51.70%
PBT 897,429 439,447 254,406 115,858 853,573 694,957 534,096 41.20%
Tax -180,529 -79,233 -64,351 -32,028 -211,173 -170,514 -131,617 23.37%
NP 716,900 360,214 190,055 83,830 642,400 524,443 402,479 46.78%
-
NP to SH 716,900 360,214 190,055 83,830 642,400 524,443 402,479 46.78%
-
Tax Rate 20.12% 18.03% 25.29% 27.64% 24.74% 24.54% 24.64% -
Total Cost 2,295,103 2,055,398 1,411,642 700,207 2,503,537 1,871,142 1,206,701 53.32%
-
Net Worth 8,612,716 8,353,211 8,066,240 7,899,484 7,841,260 7,684,212 7,501,688 9.61%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 8,612,716 8,353,211 8,066,240 7,899,484 7,841,260 7,684,212 7,501,688 9.61%
NOSH 6,389,101 6,389,101 6,389,101 6,389,101 6,389,101 6,389,101 6,149,933 2.56%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 23.80% 14.91% 11.87% 10.69% 20.42% 21.89% 25.01% -
ROE 8.32% 4.31% 2.36% 1.06% 8.19% 6.82% 5.37% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 45.97 37.33 25.07 12.27 50.17 38.71 26.17 45.43%
EPS 10.97 5.58 2.97 1.31 10.32 8.58 6.69 38.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3144 1.2909 1.2625 1.2364 1.2505 1.2418 1.2198 5.09%
Adjusted Per Share Value based on latest NOSH - 6,389,101
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 36.63 29.38 19.48 9.54 38.26 29.14 19.57 51.70%
EPS 8.72 4.38 2.31 1.02 7.81 6.38 4.89 46.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0475 1.0159 0.981 0.9607 0.9537 0.9346 0.9124 9.61%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.83 0.835 0.90 0.955 0.92 1.01 1.16 -
P/RPS 1.81 2.24 3.59 7.78 1.83 2.61 4.43 -44.84%
P/EPS 7.59 15.00 30.26 72.79 8.98 11.92 17.72 -43.08%
EY 13.18 6.67 3.31 1.37 11.14 8.39 5.64 75.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.71 0.77 0.74 0.81 0.95 -23.89%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 20/11/19 30/08/19 24/06/19 01/03/19 13/11/18 17/08/18 -
Price 0.77 0.85 0.85 0.915 1.01 0.97 1.08 -
P/RPS 1.68 2.28 3.39 7.46 2.01 2.51 4.13 -45.00%
P/EPS 7.04 15.27 28.57 69.74 9.86 11.45 16.50 -43.23%
EY 14.21 6.55 3.50 1.43 10.14 8.74 6.06 76.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.67 0.74 0.81 0.78 0.89 -23.91%

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