[MBSB] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 52.36%
YoY- 88.19%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 2,393,328 2,415,612 2,395,585 2,441,489 2,455,393 2,224,410 2,018,182 2.87%
PBT 221,477 439,447 694,957 372,437 187,535 353,712 845,274 -19.99%
Tax -49,000 -79,233 -170,514 -79,293 -31,764 -80,312 -223,317 -22.31%
NP 172,477 360,214 524,443 293,144 155,771 273,400 621,957 -19.23%
-
NP to SH 172,477 360,214 524,443 293,144 155,771 273,400 621,957 -19.23%
-
Tax Rate 22.12% 18.03% 24.54% 21.29% 16.94% 22.71% 26.42% -
Total Cost 2,220,851 2,055,398 1,871,142 2,148,345 2,299,622 1,951,010 1,396,225 8.03%
-
Net Worth 8,606,265 8,353,211 7,684,212 6,897,367 5,701,493 4,758,046 4,037,735 13.43%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 8,606,265 8,353,211 7,684,212 6,897,367 5,701,493 4,758,046 4,037,735 13.43%
NOSH 6,975,388 6,389,101 6,389,101 5,851,177 5,798,774 2,770,010 2,556,337 18.19%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.21% 14.91% 21.89% 12.01% 6.34% 12.29% 30.82% -
ROE 2.00% 4.31% 6.82% 4.25% 2.73% 5.75% 15.40% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 35.30 37.33 38.71 41.73 49.94 80.30 78.95 -12.54%
EPS 2.56 5.58 8.58 5.01 4.40 9.87 24.33 -31.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2695 1.2909 1.2418 1.1788 1.1597 1.7177 1.5795 -3.57%
Adjusted Per Share Value based on latest NOSH - 5,925,646
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 29.11 29.38 29.14 29.69 29.86 27.05 24.55 2.87%
EPS 2.10 4.38 6.38 3.57 1.89 3.33 7.56 -19.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0467 1.0159 0.9346 0.8389 0.6934 0.5787 0.4911 13.42%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.51 0.835 1.01 1.13 0.935 1.46 2.45 -
P/RPS 1.44 2.24 2.61 2.71 1.87 1.82 3.10 -11.98%
P/EPS 20.05 15.00 11.92 22.55 29.51 14.79 10.07 12.15%
EY 4.99 6.67 8.39 4.43 3.39 6.76 9.93 -10.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.65 0.81 0.96 0.81 0.85 1.55 -20.19%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 20/11/19 13/11/18 23/11/17 24/11/16 13/11/15 03/11/14 -
Price 0.585 0.85 0.97 1.09 0.91 1.69 2.59 -
P/RPS 1.66 2.28 2.51 2.61 1.82 2.10 3.28 -10.72%
P/EPS 22.99 15.27 11.45 21.76 28.72 17.12 10.65 13.67%
EY 4.35 6.55 8.74 4.60 3.48 5.84 9.39 -12.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.66 0.78 0.92 0.78 0.98 1.64 -19.07%

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