[MBSB] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
05-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -3.93%
YoY- -5.37%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 614,298 562,475 487,525 520,680 444,476 378,879 347,142 46.35%
PBT 247,589 237,110 245,747 177,381 122,629 110,470 101,198 81.66%
Tax -82,484 -70,966 -62,141 -87,404 -28,976 -31,055 -17,371 182.77%
NP 165,105 166,144 183,606 89,977 93,653 79,415 83,827 57.19%
-
NP to SH 165,105 166,144 183,606 89,977 93,653 79,415 83,827 57.19%
-
Tax Rate 33.31% 29.93% 25.29% 49.27% 23.63% 28.11% 17.17% -
Total Cost 449,193 396,331 303,919 430,703 350,823 299,464 263,315 42.81%
-
Net Worth 1,932,549 1,606,312 1,466,174 1,335,550 1,244,125 1,215,061 933,441 62.51%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 328,084 - 54,732 - - -
Div Payout % - - 178.69% - 58.44% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,932,549 1,606,312 1,466,174 1,335,550 1,244,125 1,215,061 933,441 62.51%
NOSH 1,688,701 1,270,214 1,215,129 1,215,905 1,216,272 1,216,156 1,003,916 41.48%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 26.88% 29.54% 37.66% 17.28% 21.07% 20.96% 24.15% -
ROE 8.54% 10.34% 12.52% 6.74% 7.53% 6.54% 8.98% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 36.38 44.28 40.12 42.82 36.54 31.15 34.58 3.44%
EPS 9.78 13.08 15.11 7.40 7.70 6.53 8.35 11.12%
DPS 0.00 0.00 27.00 0.00 4.50 0.00 0.00 -
NAPS 1.1444 1.2646 1.2066 1.0984 1.0229 0.9991 0.9298 14.86%
Adjusted Per Share Value based on latest NOSH - 1,215,905
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 7.45 6.82 5.91 6.31 5.39 4.59 4.21 46.35%
EPS 2.00 2.01 2.23 1.09 1.14 0.96 1.02 56.72%
DPS 0.00 0.00 3.98 0.00 0.66 0.00 0.00 -
NAPS 0.2343 0.1947 0.1777 0.1619 0.1508 0.1473 0.1132 62.48%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.07 2.74 2.26 2.41 2.28 2.18 1.88 -
P/RPS 8.44 6.19 5.63 5.63 6.24 7.00 5.44 34.05%
P/EPS 31.40 20.95 14.96 32.57 29.61 33.38 22.51 24.86%
EY 3.18 4.77 6.69 3.07 3.38 3.00 4.44 -19.96%
DY 0.00 0.00 11.95 0.00 1.97 0.00 0.00 -
P/NAPS 2.68 2.17 1.87 2.19 2.23 2.18 2.02 20.76%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 31/07/13 03/05/13 31/01/13 05/11/12 30/08/12 11/05/12 02/02/12 -
Price 3.10 2.80 2.26 2.28 2.30 2.26 2.23 -
P/RPS 8.52 6.32 5.63 5.32 6.29 7.25 6.45 20.40%
P/EPS 31.71 21.41 14.96 30.81 29.87 34.61 26.71 12.13%
EY 3.15 4.67 6.69 3.25 3.35 2.89 3.74 -10.82%
DY 0.00 0.00 11.95 0.00 1.96 0.00 0.00 -
P/NAPS 2.71 2.21 1.87 2.08 2.25 2.26 2.40 8.44%

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