[MBSB] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
03-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -9.51%
YoY- 109.21%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 720,741 644,033 614,298 562,475 487,525 520,680 444,476 37.90%
PBT 251,415 196,235 247,589 237,110 245,747 177,381 122,629 61.17%
Tax -117,867 -63,514 -82,484 -70,966 -62,141 -87,404 -28,976 154.17%
NP 133,548 132,721 165,105 166,144 183,606 89,977 93,653 26.60%
-
NP to SH 133,548 132,721 165,105 166,144 183,606 89,977 93,653 26.60%
-
Tax Rate 46.88% 32.37% 33.31% 29.93% 25.29% 49.27% 23.63% -
Total Cost 587,193 511,312 449,193 396,331 303,919 430,703 350,823 40.83%
-
Net Worth 2,180,702 2,124,925 1,932,549 1,606,312 1,466,174 1,335,550 1,244,125 45.22%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 87,172 86,859 - - 328,084 - 54,732 36.26%
Div Payout % 65.27% 65.45% - - 178.69% - 58.44% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,180,702 2,124,925 1,932,549 1,606,312 1,466,174 1,335,550 1,244,125 45.22%
NOSH 1,743,446 1,737,185 1,688,701 1,270,214 1,215,129 1,215,905 1,216,272 27.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 18.53% 20.61% 26.88% 29.54% 37.66% 17.28% 21.07% -
ROE 6.12% 6.25% 8.54% 10.34% 12.52% 6.74% 7.53% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 41.34 37.07 36.38 44.28 40.12 42.82 36.54 8.55%
EPS 7.66 7.64 9.78 13.08 15.11 7.40 7.70 -0.34%
DPS 5.00 5.00 0.00 0.00 27.00 0.00 4.50 7.25%
NAPS 1.2508 1.2232 1.1444 1.2646 1.2066 1.0984 1.0229 14.30%
Adjusted Per Share Value based on latest NOSH - 1,270,214
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.77 7.83 7.47 6.84 5.93 6.33 5.41 37.87%
EPS 1.62 1.61 2.01 2.02 2.23 1.09 1.14 26.31%
DPS 1.06 1.06 0.00 0.00 3.99 0.00 0.67 35.66%
NAPS 0.2652 0.2584 0.235 0.1954 0.1783 0.1624 0.1513 45.22%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.21 2.75 3.07 2.74 2.26 2.41 2.28 -
P/RPS 5.35 7.42 8.44 6.19 5.63 5.63 6.24 -9.72%
P/EPS 28.85 35.99 31.40 20.95 14.96 32.57 29.61 -1.71%
EY 3.47 2.78 3.18 4.77 6.69 3.07 3.38 1.76%
DY 2.26 1.82 0.00 0.00 11.95 0.00 1.97 9.56%
P/NAPS 1.77 2.25 2.68 2.17 1.87 2.19 2.23 -14.23%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/01/14 22/10/13 31/07/13 03/05/13 31/01/13 05/11/12 30/08/12 -
Price 2.13 2.82 3.10 2.80 2.26 2.28 2.30 -
P/RPS 5.15 7.61 8.52 6.32 5.63 5.32 6.29 -12.44%
P/EPS 27.81 36.91 31.71 21.41 14.96 30.81 29.87 -4.63%
EY 3.60 2.71 3.15 4.67 6.69 3.25 3.35 4.90%
DY 2.35 1.77 0.00 0.00 11.95 0.00 1.96 12.82%
P/NAPS 1.70 2.31 2.71 2.21 1.87 2.08 2.25 -17.00%

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