[MBSB] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
21-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -5.05%
YoY- 96.65%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 3,255,512 3,203,394 3,218,360 3,249,242 3,250,280 2,912,770 2,678,384 3.30%
PBT -144,978 508,812 1,068,192 484,798 227,638 573,844 1,155,712 -
Tax -26,544 -128,702 -263,234 -99,982 -31,950 -154,112 -296,534 -33.09%
NP -171,522 380,110 804,958 384,816 195,688 419,732 859,178 -
-
NP to SH -171,522 380,110 804,958 384,816 195,688 419,732 859,178 -
-
Tax Rate - 25.29% 24.64% 20.62% 14.04% 26.86% 25.66% -
Total Cost 3,427,034 2,823,284 2,413,402 2,864,426 3,054,592 2,493,038 1,819,206 11.12%
-
Net Worth 8,601,210 8,066,240 7,501,688 6,774,389 4,864,610 4,638,941 3,759,028 14.77%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 8,601,210 8,066,240 7,501,688 6,774,389 4,864,610 4,638,941 3,759,028 14.77%
NOSH 6,389,101 6,389,101 6,149,933 5,812,930 2,844,302 2,736,192 2,494,709 16.95%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -5.27% 11.87% 25.01% 11.84% 6.02% 14.41% 32.08% -
ROE -1.99% 4.71% 10.73% 5.68% 4.02% 9.05% 22.86% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 48.49 50.14 52.33 55.90 114.27 106.45 107.36 -12.39%
EPS -2.56 5.94 13.38 6.62 6.88 15.34 34.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2812 1.2625 1.2198 1.1654 1.7103 1.6954 1.5068 -2.66%
Adjusted Per Share Value based on latest NOSH - 5,801,528
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 39.59 38.96 39.14 39.52 39.53 35.43 32.57 3.30%
EPS -2.09 4.62 9.79 4.68 2.38 5.10 10.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0461 0.981 0.9124 0.8239 0.5916 0.5642 0.4572 14.77%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.62 0.90 1.16 1.33 0.72 1.69 2.17 -
P/RPS 1.28 1.80 2.22 2.38 0.63 1.59 2.02 -7.31%
P/EPS -24.27 15.13 8.86 20.09 10.47 11.02 6.30 -
EY -4.12 6.61 11.28 4.98 9.56 9.08 15.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.71 0.95 1.14 0.42 1.00 1.44 -16.71%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 30/08/19 17/08/18 21/08/17 08/08/16 06/08/15 14/08/14 -
Price 0.54 0.85 1.08 1.29 0.92 1.72 2.41 -
P/RPS 1.11 1.70 2.06 2.31 0.81 1.62 2.24 -11.03%
P/EPS -21.14 14.29 8.25 19.49 13.37 11.21 7.00 -
EY -4.73 7.00 12.12 5.13 7.48 8.92 14.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.67 0.89 1.11 0.54 1.01 1.60 -19.96%

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