[MBSB] YoY Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
30-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 6.45%
YoY- -21.29%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 3,708,596 2,754,052 2,641,636 2,691,838 3,255,512 3,203,394 3,218,360 2.38%
PBT 403,240 478,832 570,326 1,288,074 -144,978 508,812 1,068,192 -14.97%
Tax -136,910 -163,188 -169,326 -354,424 -26,544 -128,702 -263,234 -10.31%
NP 266,330 315,644 401,000 933,650 -171,522 380,110 804,958 -16.82%
-
NP to SH 266,342 315,644 401,000 933,650 -171,522 380,110 804,958 -16.82%
-
Tax Rate 33.95% 34.08% 29.69% 27.52% - 25.29% 24.64% -
Total Cost 3,442,266 2,438,408 2,240,636 1,758,188 3,427,034 2,823,284 2,413,402 6.09%
-
Net Worth 9,713,839 8,666,021 8,556,297 9,056,844 8,601,210 8,066,240 7,501,688 4.39%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 575,561 - - - - - - -
Div Payout % 216.10% - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 9,713,839 8,666,021 8,556,297 9,056,844 8,601,210 8,066,240 7,501,688 4.39%
NOSH 8,222,312 7,171,483 7,171,483 6,975,388 6,389,101 6,389,101 6,149,933 4.95%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 7.18% 11.46% 15.18% 34.68% -5.27% 11.87% 25.01% -
ROE 2.74% 3.64% 4.69% 10.31% -1.99% 4.71% 10.73% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 45.10 38.40 36.84 38.59 48.49 50.14 52.33 -2.44%
EPS 3.24 4.40 5.60 13.38 -2.56 5.94 13.38 -21.03%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1814 1.2084 1.1931 1.2984 1.2812 1.2625 1.2198 -0.53%
Adjusted Per Share Value based on latest NOSH - 7,171,483
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 44.96 33.39 32.02 32.63 39.47 38.83 39.02 2.38%
EPS 3.23 3.83 4.86 11.32 -2.08 4.61 9.76 -16.81%
DPS 6.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1776 1.0506 1.0373 1.0979 1.0427 0.9779 0.9094 4.39%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.81 0.65 0.58 0.605 0.62 0.90 1.16 -
P/RPS 1.80 1.69 1.57 1.57 1.28 1.80 2.22 -3.43%
P/EPS 25.01 14.77 10.37 4.52 -24.27 15.13 8.86 18.86%
EY 4.00 6.77 9.64 22.12 -4.12 6.61 11.28 -15.85%
DY 8.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.54 0.49 0.47 0.48 0.71 0.95 -5.18%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 30/08/23 25/08/22 25/08/21 26/08/20 30/08/19 17/08/18 -
Price 0.84 0.74 0.59 0.635 0.54 0.85 1.08 -
P/RPS 1.86 1.93 1.60 1.65 1.11 1.70 2.06 -1.68%
P/EPS 25.93 16.81 10.55 4.74 -21.14 14.29 8.25 21.00%
EY 3.86 5.95 9.48 21.08 -4.73 7.00 12.12 -17.34%
DY 8.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.61 0.49 0.49 0.42 0.67 0.89 -3.69%

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