[MBSB] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
05-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1.33%
YoY- 8.87%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 2,965,880 2,690,909 2,420,465 1,792,046 1,229,728 748,030 505,549 34.27%
PBT 471,616 1,127,032 907,912 547,306 436,085 179,950 117,892 25.98%
Tax -107,082 -297,756 -289,218 -196,580 -113,945 -2,333 -28,673 24.54%
NP 364,533 829,276 618,693 350,726 322,140 177,617 89,218 26.42%
-
NP to SH 364,533 829,276 618,693 350,726 322,140 177,617 89,218 26.42%
-
Tax Rate 22.71% 26.42% 31.86% 35.92% 26.13% 1.30% 24.32% -
Total Cost 2,601,346 1,861,633 1,801,772 1,441,320 907,588 570,413 416,330 35.69%
-
Net Worth 4,758,046 4,037,735 1,916,883 1,335,160 752,164 506,321 562,119 42.73%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 104,473 97,243 58,253 - - -
Div Payout % - - 16.89% 27.73% 18.08% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 4,758,046 4,037,735 1,916,883 1,335,160 752,164 506,321 562,119 42.73%
NOSH 2,770,010 2,556,337 1,567,105 1,215,549 873,797 700,015 699,937 25.75%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 12.29% 30.82% 25.56% 19.57% 26.20% 23.74% 17.65% -
ROE 7.66% 20.54% 32.28% 26.27% 42.83% 35.08% 15.87% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 107.07 105.26 154.45 147.43 140.73 106.86 72.23 6.77%
EPS 13.16 32.44 39.48 28.85 36.87 25.37 12.75 0.52%
DPS 0.00 0.00 6.67 8.00 6.67 0.00 0.00 -
NAPS 1.7177 1.5795 1.2232 1.0984 0.8608 0.7233 0.8031 13.50%
Adjusted Per Share Value based on latest NOSH - 1,215,905
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 36.07 32.73 29.44 21.79 14.96 9.10 6.15 34.27%
EPS 4.43 10.09 7.52 4.27 3.92 2.16 1.09 26.31%
DPS 0.00 0.00 1.27 1.18 0.71 0.00 0.00 -
NAPS 0.5787 0.4911 0.2331 0.1624 0.0915 0.0616 0.0684 42.72%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.46 2.45 2.75 2.41 1.30 1.55 0.94 -
P/RPS 1.36 2.33 1.78 1.63 0.92 1.45 1.30 0.75%
P/EPS 11.09 7.55 6.97 8.35 3.53 6.11 7.37 7.04%
EY 9.01 13.24 14.36 11.97 28.36 16.37 13.56 -6.58%
DY 0.00 0.00 2.42 3.32 5.13 0.00 0.00 -
P/NAPS 0.85 1.55 2.25 2.19 1.51 2.14 1.17 -5.18%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 13/11/15 03/11/14 22/10/13 05/11/12 31/10/11 21/10/10 05/11/09 -
Price 1.69 2.59 2.82 2.28 1.77 1.60 0.90 -
P/RPS 1.58 2.46 1.83 1.55 1.26 1.50 1.25 3.98%
P/EPS 12.84 7.98 7.14 7.90 4.80 6.31 7.06 10.47%
EY 7.79 12.53 14.00 12.65 20.83 15.86 14.16 -9.47%
DY 0.00 0.00 2.36 3.51 3.77 0.00 0.00 -
P/NAPS 0.98 1.64 2.31 2.08 2.06 2.21 1.12 -2.19%

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