[MBSB] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Annualized Quarter Result
Revenue	3,244,816	3,250,504	2,762,408	2,668,440	2,249,900	1,515,516	1,177,996	18.37%
YoY %	-0.17%	17.67%	3.52%	18.60%	48.46%	28.65%	-	-
Horiz. %	275.45%	275.94%	234.50%	226.52%	190.99%	128.65%	100.00%	-
PBT	507,084	156,400	630,608	1,067,856	948,440	441,880	364,104	5.67%
YoY %	224.22%	-75.20%	-40.95%	12.59%	114.64%	21.36%	-	-
Horiz. %	139.27%	42.95%	173.19%	293.28%	260.49%	121.36%	100.00%	-
Tax	-101,788	-17,060	-133,360	-280,920	-283,864	-124,220	-90,984	1.88%
YoY %	-496.65%	87.21%	52.53%	1.04%	-128.52%	-36.53%	-	-
Horiz. %	111.87%	18.75%	146.58%	308.76%	311.99%	136.53%	100.00%	-
NP	405,296	139,340	497,248	786,936	664,576	317,660	273,120	6.79%
YoY %	190.87%	-71.98%	-36.81%	18.41%	109.21%	16.31%	-	-
Horiz. %	148.39%	51.02%	182.06%	288.13%	243.33%	116.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	405,296	139,340	497,248	786,936	664,576	317,660	273,120	6.79%
YoY %	190.87%	-71.98%	-36.81%	18.41%	109.21%	16.31%	-	-
Horiz. %	148.39%	51.02%	182.06%	288.13%	243.33%	116.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.07%	10.91%	21.15%	26.31%	29.93%	28.11%	24.99%	-
YoY %	83.96%	-48.42%	-19.61%	-12.09%	6.47%	12.48%	-	-
Horiz. %	80.31%	43.66%	84.63%	105.28%	119.77%	112.48%	100.00%	-
Total Cost	2,839,520	3,111,164	2,265,160	1,881,504	1,585,324	1,197,856	904,876	20.97%
YoY %	-8.73%	37.35%	20.39%	18.68%	32.35%	32.38%	-	-
Horiz. %	313.80%	343.82%	250.33%	207.93%	175.20%	132.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,824,026	4,897,291	4,807,542	3,426,744	1,606,312	1,215,061	450,858	57.21%
YoY %	39.34%	1.87%	40.29%	113.33%	32.20%	169.50%	-	-
Horiz. %	1,513.56%	1,086.22%	1,066.31%	760.05%	356.28%	269.50%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	6,824,026	4,897,291	4,807,542	3,426,744	1,606,312	1,215,061	450,858	57.21%
YoY %	39.34%	1.87%	40.29%	113.33%	32.20%	169.50%	-	-
Horiz. %	1,513.56%	1,086.22%	1,066.31%	760.05%	356.28%	269.50%	100.00%	-
NOSH	5,789,942	2,832,113	2,708,322	2,350,465	1,270,214	1,216,156	700,307	42.15%
YoY %	104.44%	4.57%	15.22%	85.04%	4.44%	73.66%	-	-
Horiz. %	826.77%	404.41%	386.73%	335.63%	181.38%	173.66%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	12.49%	4.29%	18.00%	29.49%	29.54%	20.96%	23.19%	-
YoY %	191.14%	-76.17%	-38.96%	-0.17%	40.94%	-9.62%	-	-
Horiz. %	53.86%	18.50%	77.62%	127.17%	127.38%	90.38%	100.00%	-
ROE	5.94%	2.85%	10.34%	22.96%	41.37%	26.14%	60.58%	-
YoY %	108.42%	-72.44%	-54.97%	-44.50%	58.26%	-56.85%	-	-
Horiz. %	9.81%	4.70%	17.07%	37.90%	68.29%	43.15%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	56.04	114.77	102.00	113.53	177.13	124.62	168.21	-16.72%
YoY %	-51.17%	12.52%	-10.16%	-35.91%	42.14%	-25.91%	-	-
Horiz. %	33.32%	68.23%	60.64%	67.49%	105.30%	74.09%	100.00%	-
EPS	7.00	4.92	18.36	33.48	52.32	26.12	39.00	-24.87%
YoY %	42.28%	-73.20%	-45.16%	-36.01%	100.31%	-33.03%	-	-
Horiz. %	17.95%	12.62%	47.08%	85.85%	134.15%	66.97%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.1786	1.7292	1.7751	1.4579	1.2646	0.9991	0.6438	10.59%
YoY %	-31.84%	-2.59%	21.76%	15.29%	26.57%	55.19%	-	-
Horiz. %	183.07%	268.59%	275.72%	226.45%	196.43%	155.19%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 2,350,465
RPS	39.46	39.53	33.60	32.45	27.36	18.43	14.33	18.37%
YoY %	-0.18%	17.65%	3.54%	18.60%	48.45%	28.61%	-	-
Horiz. %	275.37%	275.85%	234.47%	226.45%	190.93%	128.61%	100.00%	-
EPS	4.93	1.69	6.05	9.57	8.08	3.86	3.32	6.80%
YoY %	191.72%	-72.07%	-36.78%	18.44%	109.33%	16.27%	-	-
Horiz. %	148.49%	50.90%	182.23%	288.25%	243.37%	116.27%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8299	0.5956	0.5847	0.4168	0.1954	0.1478	0.0548	57.22%
YoY %	39.34%	1.86%	40.28%	113.31%	32.21%	169.71%	-	-
Horiz. %	1,514.42%	1,086.86%	1,066.97%	760.58%	356.57%	269.71%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	1.30	1.37	2.19	2.18	2.74	2.18	2.26	-
P/RPS	2.32	1.19	2.15	1.92	1.55	1.75	1.34	9.57%
YoY %	94.96%	-44.65%	11.98%	23.87%	-11.43%	30.60%	-	-
Horiz. %	173.13%	88.81%	160.45%	143.28%	115.67%	130.60%	100.00%	-
P/EPS	18.57	27.85	11.93	6.51	5.24	8.35	5.79	21.41%
YoY %	-33.32%	133.45%	83.26%	24.24%	-37.25%	44.21%	-	-
Horiz. %	320.73%	481.00%	206.04%	112.44%	90.50%	144.21%	100.00%	-
EY	5.38	3.59	8.38	15.36	19.09	11.98	17.26	-17.64%
YoY %	49.86%	-57.16%	-45.44%	-19.54%	59.35%	-30.59%	-	-
Horiz. %	31.17%	20.80%	48.55%	88.99%	110.60%	69.41%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.10	0.79	1.23	1.50	2.17	2.18	3.51	-17.56%
YoY %	39.24%	-35.77%	-18.00%	-30.88%	-0.46%	-37.89%	-	-
Horiz. %	31.34%	22.51%	35.04%	42.74%	61.82%	62.11%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	24/05/17	12/05/16	07/05/15	15/05/14	03/05/13	11/05/12	11/05/11	-
Price	1.27	1.28	2.01	2.17	2.80	2.26	1.44	-
P/RPS	2.27	1.12	1.97	1.91	1.58	1.81	0.86	17.54%
YoY %	102.68%	-43.15%	3.14%	20.89%	-12.71%	110.47%	-	-
Horiz. %	263.95%	130.23%	229.07%	222.09%	183.72%	210.47%	100.00%	-
P/EPS	18.14	26.02	10.95	6.48	5.35	8.65	3.69	30.36%
YoY %	-30.28%	137.63%	68.98%	21.12%	-38.15%	134.42%	-	-
Horiz. %	491.60%	705.15%	296.75%	175.61%	144.99%	234.42%	100.00%	-
EY	5.51	3.84	9.13	15.43	18.69	11.56	27.08	-23.28%
YoY %	43.49%	-57.94%	-40.83%	-17.44%	61.68%	-57.31%	-	-
Horiz. %	20.35%	14.18%	33.71%	56.98%	69.02%	42.69%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.08	0.74	1.13	1.49	2.21	2.26	2.24	-11.43%
YoY %	45.95%	-34.51%	-24.16%	-32.58%	-2.21%	0.89%	-	-
Horiz. %	48.21%	33.04%	50.45%	66.52%	98.66%	100.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos