[MBSB] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 63.2%
YoY- 69.86%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 3,259,763 3,274,795 3,050,098 2,612,512 2,536,090 1,831,560 1,269,438 17.00%
PBT 550,732 338,421 355,025 932,556 932,349 656,227 428,262 4.27%
Tax -133,606 -137,009 -97,433 82,473 -334,781 -209,576 -102,830 4.45%
NP 417,126 201,412 257,592 1,015,029 597,568 446,651 325,432 4.22%
-
NP to SH 417,126 201,412 257,592 1,015,029 597,568 446,651 325,432 4.22%
-
Tax Rate 24.26% 40.48% 27.44% -8.84% 35.91% 31.94% 24.01% -
Total Cost 2,842,637 3,073,383 2,792,506 1,597,483 1,938,522 1,384,909 944,006 20.14%
-
Net Worth 7,147,378 6,724,258 4,774,651 4,480,386 2,016,288 1,466,473 933,045 40.35%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 297,163 173,963 83,633 311,119 161,199 401,074 37,630 41.07%
Div Payout % 71.24% 86.37% 32.47% 30.65% 26.98% 89.80% 11.56% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 7,147,378 6,724,258 4,774,651 4,480,386 2,016,288 1,466,473 933,045 40.35%
NOSH 5,924,425 5,798,774 2,787,792 2,592,666 1,611,998 1,215,376 1,003,490 34.40%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 12.80% 6.15% 8.45% 38.85% 23.56% 24.39% 25.64% -
ROE 5.84% 3.00% 5.39% 22.65% 29.64% 30.46% 34.88% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 54.85 56.47 109.41 100.77 157.33 150.70 126.50 -12.98%
EPS 7.10 4.90 9.24 39.15 37.07 36.75 32.43 -22.34%
DPS 5.00 3.00 3.00 12.00 10.00 33.00 3.75 4.90%
NAPS 1.2026 1.1596 1.7127 1.7281 1.2508 1.2066 0.9298 4.37%
Adjusted Per Share Value based on latest NOSH - 2,699,670
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 39.65 39.83 37.10 31.77 30.84 22.28 15.44 17.00%
EPS 5.07 2.45 3.13 12.34 7.27 5.43 3.96 4.20%
DPS 3.61 2.12 1.02 3.78 1.96 4.88 0.46 40.92%
NAPS 0.8693 0.8178 0.5807 0.5449 0.2452 0.1784 0.1135 40.35%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.04 0.90 1.41 2.43 2.21 2.26 1.88 -
P/RPS 1.90 1.59 1.29 2.41 1.40 1.50 1.49 4.13%
P/EPS 14.82 25.91 15.26 6.21 5.96 6.15 5.80 16.90%
EY 6.75 3.86 6.55 16.11 16.77 16.26 17.25 -14.46%
DY 4.81 3.33 2.13 4.94 4.52 14.60 1.99 15.83%
P/NAPS 0.86 0.78 0.82 1.41 1.77 1.87 2.02 -13.25%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/01/18 22/02/17 24/02/16 16/02/15 28/01/14 31/01/13 02/02/12 -
Price 1.17 1.14 1.41 2.25 2.13 2.26 2.23 -
P/RPS 2.13 2.02 1.29 2.23 1.35 1.50 1.76 3.22%
P/EPS 16.67 32.82 15.26 5.75 5.75 6.15 6.88 15.87%
EY 6.00 3.05 6.55 17.40 17.40 16.26 14.54 -13.70%
DY 4.27 2.63 2.13 5.33 4.69 14.60 1.68 16.80%
P/NAPS 0.97 0.98 0.82 1.30 1.70 1.87 2.40 -14.00%

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
Post a Comment