[MBSB] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
17-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 27.05%
YoY- 109.18%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,345,919 1,627,756 1,601,697 1,609,180 1,624,621 1,625,140 1,456,385 -1.30%
PBT 644,037 -72,489 254,406 534,096 242,399 113,819 286,922 14.41%
Tax -177,212 -13,272 -64,351 -131,617 -49,991 -15,975 -77,056 14.87%
NP 466,825 -85,761 190,055 402,479 192,408 97,844 209,866 14.23%
-
NP to SH 466,825 -85,761 190,055 402,479 192,408 97,844 209,866 14.23%
-
Tax Rate 27.52% - 25.29% 24.64% 20.62% 14.04% 26.86% -
Total Cost 879,094 1,713,517 1,411,642 1,206,701 1,432,213 1,527,296 1,246,519 -5.64%
-
Net Worth 9,056,844 8,601,210 8,066,240 7,501,688 6,774,389 4,864,610 4,638,941 11.78%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 9,056,844 8,601,210 8,066,240 7,501,688 6,774,389 4,864,610 4,638,941 11.78%
NOSH 6,975,388 6,389,101 6,389,101 6,149,933 5,812,930 2,844,302 2,736,192 16.86%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 34.68% -5.27% 11.87% 25.01% 11.84% 6.02% 14.41% -
ROE 5.15% -1.00% 2.36% 5.37% 2.84% 2.01% 4.52% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 19.30 24.25 25.07 26.17 27.95 57.14 53.23 -15.54%
EPS 6.69 -1.28 2.97 6.69 3.31 3.44 7.67 -2.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2984 1.2812 1.2625 1.2198 1.1654 1.7103 1.6954 -4.34%
Adjusted Per Share Value based on latest NOSH - 6,149,933
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 16.37 19.80 19.48 19.57 19.76 19.77 17.71 -1.30%
EPS 5.68 -1.04 2.31 4.89 2.34 1.19 2.55 14.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1015 1.0461 0.981 0.9124 0.8239 0.5916 0.5642 11.78%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.605 0.62 0.90 1.16 1.33 0.72 1.69 -
P/RPS 3.14 2.56 3.59 4.43 4.76 1.26 3.18 -0.21%
P/EPS 9.04 -48.53 30.26 17.72 40.18 20.93 22.03 -13.78%
EY 11.06 -2.06 3.31 5.64 2.49 4.78 4.54 15.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.71 0.95 1.14 0.42 1.00 -11.81%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 26/08/20 30/08/19 17/08/18 21/08/17 08/08/16 06/08/15 -
Price 0.635 0.54 0.85 1.08 1.29 0.92 1.72 -
P/RPS 3.29 2.23 3.39 4.13 4.62 1.61 3.23 0.30%
P/EPS 9.49 -42.27 28.57 16.50 38.97 26.74 22.43 -13.34%
EY 10.54 -2.37 3.50 6.06 2.57 3.74 4.46 15.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.67 0.89 1.11 0.54 1.01 -11.34%

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