[MBSB] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
03-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -62.8%
YoY- 109.21%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 812,626 690,602 667,110 562,475 378,879 294,499 169,122 29.87%
PBT 39,100 157,652 266,964 237,110 110,470 91,026 43,179 -1.63%
Tax -4,265 -33,340 -70,230 -70,966 -31,055 -22,746 18 -
NP 34,835 124,312 196,734 166,144 79,415 68,280 43,197 -3.51%
-
NP to SH 34,835 124,312 196,734 166,144 79,415 68,280 43,197 -3.51%
-
Tax Rate 10.91% 21.15% 26.31% 29.93% 28.11% 24.99% -0.04% -
Total Cost 777,791 566,290 470,376 396,331 299,464 226,219 125,925 35.41%
-
Net Worth 4,897,291 4,807,542 3,426,744 1,606,312 1,215,061 450,858 435,190 49.64%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 4,897,291 4,807,542 3,426,744 1,606,312 1,215,061 450,858 435,190 49.64%
NOSH 2,832,113 2,708,322 2,350,465 1,270,214 1,216,156 700,307 700,113 26.20%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.29% 18.00% 29.49% 29.54% 20.96% 23.19% 25.54% -
ROE 0.71% 2.59% 5.74% 10.34% 6.54% 15.14% 9.93% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 28.69 25.50 28.38 44.28 31.15 42.05 24.16 2.90%
EPS 1.23 4.59 8.37 13.08 6.53 9.75 6.17 -23.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7292 1.7751 1.4579 1.2646 0.9991 0.6438 0.6216 18.57%
Adjusted Per Share Value based on latest NOSH - 1,270,214
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.88 8.40 8.11 6.84 4.61 3.58 2.06 29.83%
EPS 0.42 1.51 2.39 2.02 0.97 0.83 0.53 -3.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5956 0.5847 0.4168 0.1954 0.1478 0.0548 0.0529 49.65%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.37 2.19 2.18 2.74 2.18 2.26 1.05 -
P/RPS 4.77 8.59 7.68 6.19 7.00 5.37 4.35 1.54%
P/EPS 111.38 47.71 26.05 20.95 33.38 23.18 17.02 36.72%
EY 0.90 2.10 3.84 4.77 3.00 4.31 5.88 -26.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.23 1.50 2.17 2.18 3.51 1.69 -11.89%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 12/05/16 07/05/15 15/05/14 03/05/13 11/05/12 11/05/11 27/05/10 -
Price 1.28 2.01 2.17 2.80 2.26 1.44 1.03 -
P/RPS 4.46 7.88 7.65 6.32 7.25 3.42 4.26 0.76%
P/EPS 104.07 43.79 25.93 21.41 34.61 14.77 16.69 35.63%
EY 0.96 2.28 3.86 4.67 2.89 6.77 5.99 -26.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.13 1.49 2.21 2.26 2.24 1.66 -12.58%

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