[MBSB] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
11-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -75.6%
YoY- 16.31%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 690,602 667,110 562,475 378,879 294,499 169,122 104,171 37.04%
PBT 157,652 266,964 237,110 110,470 91,026 43,179 9,789 58.87%
Tax -33,340 -70,230 -70,966 -31,055 -22,746 18 -3,986 42.45%
NP 124,312 196,734 166,144 79,415 68,280 43,197 5,803 66.61%
-
NP to SH 124,312 196,734 166,144 79,415 68,280 43,197 5,803 66.61%
-
Tax Rate 21.15% 26.31% 29.93% 28.11% 24.99% -0.04% 40.72% -
Total Cost 566,290 470,376 396,331 299,464 226,219 125,925 98,368 33.85%
-
Net Worth 4,807,542 3,426,744 1,606,312 1,215,061 450,858 435,190 516,187 45.02%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 4,807,542 3,426,744 1,606,312 1,215,061 450,858 435,190 516,187 45.02%
NOSH 2,708,322 2,350,465 1,270,214 1,216,156 700,307 700,113 699,156 25.30%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 18.00% 29.49% 29.54% 20.96% 23.19% 25.54% 5.57% -
ROE 2.59% 5.74% 10.34% 6.54% 15.14% 9.93% 1.12% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 25.50 28.38 44.28 31.15 42.05 24.16 14.90 9.36%
EPS 4.59 8.37 13.08 6.53 9.75 6.17 0.83 32.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7751 1.4579 1.2646 0.9991 0.6438 0.6216 0.7383 15.73%
Adjusted Per Share Value based on latest NOSH - 1,216,156
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 8.40 8.11 6.84 4.61 3.58 2.06 1.27 36.98%
EPS 1.51 2.39 2.02 0.97 0.83 0.53 0.07 66.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5847 0.4168 0.1954 0.1478 0.0548 0.0529 0.0628 45.01%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.19 2.18 2.74 2.18 2.26 1.05 0.70 -
P/RPS 8.59 7.68 6.19 7.00 5.37 4.35 4.70 10.56%
P/EPS 47.71 26.05 20.95 33.38 23.18 17.02 84.34 -9.05%
EY 2.10 3.84 4.77 3.00 4.31 5.88 1.19 9.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.50 2.17 2.18 3.51 1.69 0.95 4.39%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 07/05/15 15/05/14 03/05/13 11/05/12 11/05/11 27/05/10 14/05/09 -
Price 2.01 2.17 2.80 2.26 1.44 1.03 0.93 -
P/RPS 7.88 7.65 6.32 7.25 3.42 4.26 6.24 3.96%
P/EPS 43.79 25.93 21.41 34.61 14.77 16.69 112.05 -14.48%
EY 2.28 3.86 4.67 2.89 6.77 5.99 0.89 16.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.49 2.21 2.26 2.24 1.66 1.26 -1.79%

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