[MBSB] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 99.37%
YoY- 91.4%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,625,140 1,456,385 1,339,192 1,176,773 823,355 582,218 345,251 29.42%
PBT 113,819 286,922 577,856 484,699 233,099 196,959 92,666 3.48%
Tax -15,975 -77,056 -148,267 -153,450 -60,031 -50,432 35 -
NP 97,844 209,866 429,589 331,249 173,068 146,527 92,701 0.90%
-
NP to SH 97,844 209,866 429,589 331,249 173,068 146,527 92,701 0.90%
-
Tax Rate 14.04% 26.86% 25.66% 31.66% 25.75% 25.61% -0.04% -
Total Cost 1,527,296 1,246,519 909,603 845,524 650,287 435,691 252,550 34.94%
-
Net Worth 4,864,610 4,638,941 3,759,028 1,694,852 1,243,197 608,793 463,715 47.90%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 54,691 27,892 - -
Div Payout % - - - - 31.60% 19.04% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 4,864,610 4,638,941 3,759,028 1,694,852 1,243,197 608,793 463,715 47.90%
NOSH 2,844,302 2,736,192 2,494,709 1,480,996 1,215,365 743,791 700,158 26.29%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.02% 14.41% 32.08% 28.15% 21.02% 25.17% 26.85% -
ROE 2.01% 4.52% 11.43% 19.54% 13.92% 24.07% 19.99% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 57.14 53.23 53.68 79.46 67.75 78.28 49.31 2.48%
EPS 3.44 7.67 17.22 22.37 14.24 19.70 13.24 -20.10%
DPS 0.00 0.00 0.00 0.00 4.50 3.75 0.00 -
NAPS 1.7103 1.6954 1.5068 1.1444 1.0229 0.8185 0.6623 17.11%
Adjusted Per Share Value based on latest NOSH - 1,688,701
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 19.70 17.66 16.23 14.27 9.98 7.06 4.19 29.40%
EPS 1.19 2.54 5.21 4.02 2.10 1.78 1.12 1.01%
DPS 0.00 0.00 0.00 0.00 0.66 0.34 0.00 -
NAPS 0.5897 0.5624 0.4557 0.2055 0.1507 0.0738 0.0562 47.90%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.72 1.69 2.17 3.07 2.28 1.38 1.21 -
P/RPS 1.26 3.18 4.04 3.86 3.37 1.76 2.45 -10.48%
P/EPS 20.93 22.03 12.60 13.73 16.01 7.01 9.14 14.79%
EY 4.78 4.54 7.94 7.29 6.25 14.28 10.94 -12.87%
DY 0.00 0.00 0.00 0.00 1.97 2.72 0.00 -
P/NAPS 0.42 1.00 1.44 2.68 2.23 1.69 1.83 -21.73%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 08/08/16 06/08/15 14/08/14 31/07/13 30/08/12 03/08/11 26/08/10 -
Price 0.92 1.72 2.41 3.10 2.30 1.68 1.40 -
P/RPS 1.61 3.23 4.49 3.90 3.40 2.15 2.84 -9.01%
P/EPS 26.74 22.43 14.00 13.86 16.15 8.53 10.57 16.71%
EY 3.74 4.46 7.15 7.22 6.19 11.73 9.46 -14.31%
DY 0.00 0.00 0.00 0.00 1.96 2.23 0.00 -
P/NAPS 0.54 1.01 1.60 2.71 2.25 2.05 2.11 -20.30%

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