[MBSB] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 8.96%
YoY- 18.11%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 2,912,770 2,678,384 2,353,546 1,646,710 1,164,436 690,502 433,580 37.34%
PBT 573,844 1,155,712 969,398 466,198 393,918 185,332 44,448 53.13%
Tax -154,112 -296,534 -306,900 -120,062 -100,864 70 -15,982 45.86%
NP 419,732 859,178 662,498 346,136 293,054 185,402 28,466 56.56%
-
NP to SH 419,732 859,178 662,498 346,136 293,054 185,402 28,466 56.56%
-
Tax Rate 26.86% 25.66% 31.66% 25.75% 25.61% -0.04% 35.96% -
Total Cost 2,493,038 1,819,206 1,691,048 1,300,574 871,382 505,100 405,114 35.35%
-
Net Worth 4,638,941 3,759,028 1,694,852 1,243,197 608,793 463,715 510,284 44.44%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 109,382 55,784 - - -
Div Payout % - - - 31.60% 19.04% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 4,638,941 3,759,028 1,694,852 1,243,197 608,793 463,715 510,284 44.44%
NOSH 2,736,192 2,494,709 1,480,996 1,215,365 743,791 700,158 701,133 25.46%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 14.41% 32.08% 28.15% 21.02% 25.17% 26.85% 6.57% -
ROE 9.05% 22.86% 39.09% 27.84% 48.14% 39.98% 5.58% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 106.45 107.36 158.92 135.49 156.55 98.62 61.84 9.46%
EPS 15.34 34.44 44.74 28.48 39.40 26.48 4.06 24.78%
DPS 0.00 0.00 0.00 9.00 7.50 0.00 0.00 -
NAPS 1.6954 1.5068 1.1444 1.0229 0.8185 0.6623 0.7278 15.12%
Adjusted Per Share Value based on latest NOSH - 1,216,272
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 35.43 32.57 28.62 20.03 14.16 8.40 5.27 37.36%
EPS 5.10 10.45 8.06 4.21 3.56 2.25 0.35 56.25%
DPS 0.00 0.00 0.00 1.33 0.68 0.00 0.00 -
NAPS 0.5642 0.4572 0.2061 0.1512 0.074 0.0564 0.0621 44.42%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.69 2.17 3.07 2.28 1.38 1.21 0.93 -
P/RPS 1.59 2.02 1.93 1.68 0.88 1.23 1.50 0.97%
P/EPS 11.02 6.30 6.86 8.01 3.50 4.57 22.91 -11.47%
EY 9.08 15.87 14.57 12.49 28.55 21.88 4.37 12.95%
DY 0.00 0.00 0.00 3.95 5.43 0.00 0.00 -
P/NAPS 1.00 1.44 2.68 2.23 1.69 1.83 1.28 -4.02%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 06/08/15 14/08/14 31/07/13 30/08/12 03/08/11 26/08/10 11/08/09 -
Price 1.72 2.41 3.10 2.30 1.68 1.40 1.03 -
P/RPS 1.62 2.24 1.95 1.70 1.07 1.42 1.67 -0.50%
P/EPS 11.21 7.00 6.93 8.08 4.26 5.29 25.37 -12.72%
EY 8.92 14.29 14.43 12.38 23.45 18.91 3.94 14.58%
DY 0.00 0.00 0.00 3.91 4.46 0.00 0.00 -
P/NAPS 1.01 1.60 2.71 2.25 2.05 2.11 1.42 -5.51%

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