[MBSB] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
01-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -8.13%
YoY- 54.01%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 2,624,703 3,145,502 3,012,003 3,145,937 3,259,763 3,274,795 3,050,098 -2.47%
PBT 714,114 427,640 897,429 853,573 550,732 338,421 355,025 12.34%
Tax -275,409 -158,322 -180,529 -211,173 -133,606 -137,009 -97,433 18.88%
NP 438,705 269,318 716,900 642,400 417,126 201,412 257,592 9.27%
-
NP to SH 438,705 269,318 716,900 642,400 417,126 201,412 257,592 9.27%
-
Tax Rate 38.57% 37.02% 20.12% 24.74% 24.26% 40.48% 27.44% -
Total Cost 2,185,998 2,876,184 2,295,103 2,503,537 2,842,637 3,073,383 2,792,506 -3.99%
-
Net Worth 8,679,646 8,676,006 8,612,716 7,841,260 7,147,378 6,724,258 4,774,651 10.46%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 215,144 - - - 297,163 173,963 83,633 17.03%
Div Payout % 49.04% - - - 71.24% 86.37% 32.47% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 8,679,646 8,676,006 8,612,716 7,841,260 7,147,378 6,724,258 4,774,651 10.46%
NOSH 7,171,483 6,975,388 6,389,101 6,389,101 5,924,425 5,798,774 2,787,792 17.03%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 16.71% 8.56% 23.80% 20.42% 12.80% 6.15% 8.45% -
ROE 5.05% 3.10% 8.32% 8.19% 5.84% 3.00% 5.39% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 36.60 46.16 45.97 50.17 54.85 56.47 109.41 -16.66%
EPS 6.22 3.95 10.97 10.32 7.10 4.90 9.24 -6.37%
DPS 3.00 0.00 0.00 0.00 5.00 3.00 3.00 0.00%
NAPS 1.2103 1.2732 1.3144 1.2505 1.2026 1.1596 1.7127 -5.61%
Adjusted Per Share Value based on latest NOSH - 6,389,101
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 31.92 38.26 36.63 38.26 39.65 39.83 37.10 -2.47%
EPS 5.34 3.28 8.72 7.81 5.07 2.45 3.13 9.30%
DPS 2.62 0.00 0.00 0.00 3.61 2.12 1.02 17.00%
NAPS 1.0556 1.0552 1.0475 0.9537 0.8693 0.8178 0.5807 10.46%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.535 0.675 0.83 0.92 1.04 0.90 1.41 -
P/RPS 1.46 1.46 1.81 1.83 1.90 1.59 1.29 2.08%
P/EPS 8.75 17.08 7.59 8.98 14.82 25.91 15.26 -8.84%
EY 11.43 5.86 13.18 11.14 6.75 3.86 6.55 9.71%
DY 5.61 0.00 0.00 0.00 4.81 3.33 2.13 17.49%
P/NAPS 0.44 0.53 0.63 0.74 0.86 0.78 0.82 -9.84%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 28/02/20 01/03/19 30/01/18 22/02/17 24/02/16 -
Price 0.59 0.68 0.77 1.01 1.17 1.14 1.41 -
P/RPS 1.61 1.47 1.68 2.01 2.13 2.02 1.29 3.75%
P/EPS 9.64 17.21 7.04 9.86 16.67 32.82 15.26 -7.36%
EY 10.37 5.81 14.21 10.14 6.00 3.05 6.55 7.95%
DY 5.08 0.00 0.00 0.00 4.27 2.63 2.13 15.57%
P/NAPS 0.49 0.53 0.59 0.81 0.97 0.98 0.82 -8.21%

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