[MBSB] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -0.63%
YoY- 76.29%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 812,515 765,783 672,082 614,298 444,476 287,719 176,129 28.99%
PBT 74,719 129,270 310,892 247,589 122,629 105,933 49,489 7.10%
Tax -11,710 -43,716 -78,037 -82,484 -28,976 -27,686 18 -
NP 63,009 85,554 232,855 165,105 93,653 78,247 49,507 4.09%
-
NP to SH 63,009 85,554 232,855 165,105 93,653 78,247 49,507 4.09%
-
Tax Rate 15.67% 33.82% 25.10% 33.31% 23.63% 26.14% -0.04% -
Total Cost 749,506 680,229 439,227 449,193 350,823 209,472 126,622 34.46%
-
Net Worth 4,876,212 4,253,614 3,964,586 1,932,549 1,244,125 608,794 463,759 47.95%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 54,732 27,892 - -
Div Payout % - - - - 58.44% 35.65% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 4,876,212 4,253,614 3,964,586 1,932,549 1,244,125 608,794 463,759 47.95%
NOSH 2,851,085 2,508,914 2,631,129 1,688,701 1,216,272 743,792 700,226 26.33%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.75% 11.17% 34.65% 26.88% 21.07% 27.20% 28.11% -
ROE 1.29% 2.01% 5.87% 8.54% 7.53% 12.85% 10.68% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 28.50 30.52 25.54 36.38 36.54 38.68 25.15 2.10%
EPS 2.21 3.41 8.85 9.78 7.70 10.52 7.07 -17.60%
DPS 0.00 0.00 0.00 0.00 4.50 3.75 0.00 -
NAPS 1.7103 1.6954 1.5068 1.1444 1.0229 0.8185 0.6623 17.11%
Adjusted Per Share Value based on latest NOSH - 1,688,701
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 9.88 9.31 8.17 7.47 5.41 3.50 2.14 29.00%
EPS 0.77 1.04 2.83 2.01 1.14 0.95 0.60 4.24%
DPS 0.00 0.00 0.00 0.00 0.67 0.34 0.00 -
NAPS 0.593 0.5173 0.4822 0.235 0.1513 0.074 0.0564 47.95%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.72 1.69 2.17 3.07 2.28 1.38 1.21 -
P/RPS 2.53 5.54 8.50 8.44 6.24 3.57 4.81 -10.14%
P/EPS 32.58 49.56 24.52 31.40 29.61 13.12 17.11 11.32%
EY 3.07 2.02 4.08 3.18 3.38 7.62 5.84 -10.15%
DY 0.00 0.00 0.00 0.00 1.97 2.72 0.00 -
P/NAPS 0.42 1.00 1.44 2.68 2.23 1.69 1.83 -21.73%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 08/08/16 06/08/15 14/08/14 31/07/13 30/08/12 03/08/11 26/08/10 -
Price 0.92 1.72 2.41 3.10 2.30 1.68 1.40 -
P/RPS 3.23 5.64 9.43 8.52 6.29 4.34 5.57 -8.67%
P/EPS 41.63 50.44 27.23 31.71 29.87 15.97 19.80 13.17%
EY 2.40 1.98 3.67 3.15 3.35 6.26 5.05 -11.65%
DY 0.00 0.00 0.00 0.00 1.96 2.23 0.00 -
P/NAPS 0.54 1.01 1.60 2.71 2.25 2.05 2.11 -20.30%

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