[MBSB] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 203.79%
YoY- 212.65%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 2,723,928 2,965,624 3,136,148 3,260,156 3,244,816 3,250,504 2,762,408 -0.23%
PBT 445,132 -155,928 463,432 1,636,648 507,084 156,400 630,608 -5.63%
Tax -191,480 -137,088 -128,112 -369,476 -101,788 -17,060 -133,360 6.20%
NP 253,652 -293,016 335,320 1,267,172 405,296 139,340 497,248 -10.60%
-
NP to SH 253,652 -293,016 335,320 1,267,172 405,296 139,340 497,248 -10.60%
-
Tax Rate 43.02% - 27.64% 22.58% 20.07% 10.91% 21.15% -
Total Cost 2,470,276 3,258,640 2,800,828 1,992,984 2,839,520 3,111,164 2,265,160 1.45%
-
Net Worth 8,252,785 8,454,187 7,899,484 6,951,250 6,824,026 4,897,291 4,807,542 9.41%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 8,252,785 8,454,187 7,899,484 6,951,250 6,824,026 4,897,291 4,807,542 9.41%
NOSH 6,975,388 6,389,101 6,389,101 6,149,933 5,789,942 2,832,113 2,708,322 17.06%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 9.31% -9.88% 10.69% 38.87% 12.49% 4.29% 18.00% -
ROE 3.07% -3.47% 4.24% 18.23% 5.94% 2.85% 10.34% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 40.57 44.17 49.09 54.85 56.04 114.77 102.00 -14.23%
EPS 3.76 -4.36 5.24 21.32 7.00 4.92 18.36 -23.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2293 1.2593 1.2364 1.1696 1.1786 1.7292 1.7751 -5.93%
Adjusted Per Share Value based on latest NOSH - 6,149,933
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 33.13 36.07 38.14 39.65 39.46 39.53 33.60 -0.23%
EPS 3.08 -3.56 4.08 15.41 4.93 1.69 6.05 -10.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0037 1.0282 0.9607 0.8454 0.8299 0.5956 0.5847 9.41%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.66 0.56 0.955 1.12 1.30 1.37 2.19 -
P/RPS 1.63 1.27 1.95 2.04 2.32 1.19 2.15 -4.50%
P/EPS 17.47 -12.83 18.20 5.25 18.57 27.85 11.93 6.55%
EY 5.72 -7.79 5.50 19.04 5.38 3.59 8.38 -6.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.44 0.77 0.96 1.10 0.79 1.23 -12.80%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 25/06/20 24/06/19 28/05/18 24/05/17 12/05/16 07/05/15 -
Price 0.635 0.655 0.915 1.21 1.27 1.28 2.01 -
P/RPS 1.57 1.48 1.86 2.21 2.27 1.12 1.97 -3.70%
P/EPS 16.81 -15.01 17.43 5.68 18.14 26.02 10.95 7.39%
EY 5.95 -6.66 5.74 17.62 5.51 3.84 9.13 -6.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.74 1.03 1.08 0.74 1.13 -12.12%

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