[MBSB] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
14-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 9.18%
YoY- 29.69%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 3,249,242 3,250,280 2,912,770 2,678,384 2,353,546 1,646,710 1,164,436 18.63%
PBT 484,798 227,638 573,844 1,155,712 969,398 466,198 393,918 3.51%
Tax -99,982 -31,950 -154,112 -296,534 -306,900 -120,062 -100,864 -0.14%
NP 384,816 195,688 419,732 859,178 662,498 346,136 293,054 4.64%
-
NP to SH 384,816 195,688 419,732 859,178 662,498 346,136 293,054 4.64%
-
Tax Rate 20.62% 14.04% 26.86% 25.66% 31.66% 25.75% 25.61% -
Total Cost 2,864,426 3,054,592 2,493,038 1,819,206 1,691,048 1,300,574 871,382 21.91%
-
Net Worth 6,774,389 4,864,610 4,638,941 3,759,028 1,694,852 1,243,197 608,793 49.36%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - 109,382 55,784 -
Div Payout % - - - - - 31.60% 19.04% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 6,774,389 4,864,610 4,638,941 3,759,028 1,694,852 1,243,197 608,793 49.36%
NOSH 5,812,930 2,844,302 2,736,192 2,494,709 1,480,996 1,215,365 743,791 40.82%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 11.84% 6.02% 14.41% 32.08% 28.15% 21.02% 25.17% -
ROE 5.68% 4.02% 9.05% 22.86% 39.09% 27.84% 48.14% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 55.90 114.27 106.45 107.36 158.92 135.49 156.55 -15.75%
EPS 6.62 6.88 15.34 34.44 44.74 28.48 39.40 -25.69%
DPS 0.00 0.00 0.00 0.00 0.00 9.00 7.50 -
NAPS 1.1654 1.7103 1.6954 1.5068 1.1444 1.0229 0.8185 6.06%
Adjusted Per Share Value based on latest NOSH - 2,631,129
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 39.52 39.53 35.43 32.57 28.62 20.03 14.16 18.63%
EPS 4.68 2.38 5.10 10.45 8.06 4.21 3.56 4.66%
DPS 0.00 0.00 0.00 0.00 0.00 1.33 0.68 -
NAPS 0.8239 0.5916 0.5642 0.4572 0.2061 0.1512 0.074 49.37%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.33 0.72 1.69 2.17 3.07 2.28 1.38 -
P/RPS 2.38 0.63 1.59 2.02 1.93 1.68 0.88 18.01%
P/EPS 20.09 10.47 11.02 6.30 6.86 8.01 3.50 33.77%
EY 4.98 9.56 9.08 15.87 14.57 12.49 28.55 -25.23%
DY 0.00 0.00 0.00 0.00 0.00 3.95 5.43 -
P/NAPS 1.14 0.42 1.00 1.44 2.68 2.23 1.69 -6.34%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 21/08/17 08/08/16 06/08/15 14/08/14 31/07/13 30/08/12 03/08/11 -
Price 1.29 0.92 1.72 2.41 3.10 2.30 1.68 -
P/RPS 2.31 0.81 1.62 2.24 1.95 1.70 1.07 13.67%
P/EPS 19.49 13.37 11.21 7.00 6.93 8.08 4.26 28.81%
EY 5.13 7.48 8.92 14.29 14.43 12.38 23.45 -22.35%
DY 0.00 0.00 0.00 0.00 0.00 3.91 4.46 -
P/NAPS 1.11 0.54 1.01 1.60 2.71 2.25 2.05 -9.71%

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