[MBSB] QoQ 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- 23.08%
YoY- 171.65%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 786,405 794,141 815,039 818,274 816,868 813,417 811,204 -2.04%
PBT 160,861 124,934 409,162 178,295 130,038 115,628 126,771 17.19%
Tax -38,897 -39,248 -92,369 -54,313 -29,302 -24,544 -25,447 32.66%
NP 121,964 85,686 316,793 123,982 100,736 91,084 101,324 13.14%
-
NP to SH 121,964 85,686 316,793 123,982 100,736 91,084 101,324 13.14%
-
Tax Rate 24.18% 31.41% 22.58% 30.46% 22.53% 21.23% 20.07% -
Total Cost 664,441 708,455 498,246 694,292 716,132 722,333 709,880 -4.31%
-
Net Worth 7,684,212 7,501,688 6,951,250 7,147,378 6,985,152 6,761,101 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 % - - - 239.68% - - - -
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 6,985,152 6,761,101 6,824,026 8.22%
NOSH 6,389,101 6,149,933 6,149,933 5,924,425 5,925,646 5,801,528 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 15.51% 10.79% 38.87% 15.15% 12.33% 11.20% 12.49% -
ROE 1.59% 1.14% 4.56% 1.73% 1.44% 1.35% 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 12.71 12.91 13.71 13.77 13.79 14.02 14.01 -6.28%
EPS 1.97 1.39 5.33 2.09 1.70 1.57 1.75 8.20%
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 9.56 9.66 9.91 9.95 9.93 9.89 9.87 -2.10%
EPS 1.48 1.04 3.85 1.51 1.23 1.11 1.23 13.11%
DPS 0.00 0.00 0.00 3.61 0.00 0.00 0.00 -
NAPS 0.9346 0.9124 0.8454 0.8693 0.8495 0.8223 0.8299 8.23%
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 7.95 8.98 8.17 7.55 8.20 9.49 9.28 -9.79%
P/EPS 51.24 83.26 21.01 49.85 66.47 84.71 74.29 -21.91%
EY 1.95 1.20 4.76 2.01 1.50 1.18 1.35 27.75%
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 7.63 8.36 8.82 8.50 7.91 9.20 9.06 -10.81%
P/EPS 49.21 77.51 22.70 56.09 64.12 82.17 72.57 -22.79%
EY 2.03 1.29 4.41 1.78 1.56 1.22 1.38 29.31%
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