[MBSB] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
06-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -31.18%
YoY- -63.26%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 794,141 813,417 812,515 765,783 672,082 614,298 444,476 10.15%
PBT 124,934 115,628 74,719 129,270 310,892 247,589 122,629 0.31%
Tax -39,248 -24,544 -11,710 -43,716 -78,037 -82,484 -28,976 5.18%
NP 85,686 91,084 63,009 85,554 232,855 165,105 93,653 -1.47%
-
NP to SH 85,686 91,084 63,009 85,554 232,855 165,105 93,653 -1.47%
-
Tax Rate 31.41% 21.23% 15.67% 33.82% 25.10% 33.31% 23.63% -
Total Cost 708,455 722,333 749,506 680,229 439,227 449,193 350,823 12.42%
-
Net Worth 7,501,688 6,761,101 4,876,212 4,253,614 3,964,586 1,932,549 1,244,125 34.89%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - 54,732 -
Div Payout % - - - - - - 58.44% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 7,501,688 6,761,101 4,876,212 4,253,614 3,964,586 1,932,549 1,244,125 34.89%
NOSH 6,149,933 5,801,528 2,851,085 2,508,914 2,631,129 1,688,701 1,216,272 30.99%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 10.79% 11.20% 7.75% 11.17% 34.65% 26.88% 21.07% -
ROE 1.14% 1.35% 1.29% 2.01% 5.87% 8.54% 7.53% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 12.91 14.02 28.50 30.52 25.54 36.38 36.54 -15.91%
EPS 1.39 1.57 2.21 3.41 8.85 9.78 7.70 -24.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.50 -
NAPS 1.2198 1.1654 1.7103 1.6954 1.5068 1.1444 1.0229 2.97%
Adjusted Per Share Value based on latest NOSH - 2,508,914
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 9.63 9.86 9.85 9.28 8.15 7.45 5.39 10.15%
EPS 1.04 1.10 0.76 1.04 2.82 2.00 1.14 -1.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.66 -
NAPS 0.9094 0.8196 0.5911 0.5157 0.4806 0.2343 0.1508 34.89%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.16 1.33 0.72 1.69 2.17 3.07 2.28 -
P/RPS 8.98 9.49 2.53 5.54 8.50 8.44 6.24 6.25%
P/EPS 83.26 84.71 32.58 49.56 24.52 31.40 29.61 18.79%
EY 1.20 1.18 3.07 2.02 4.08 3.18 3.38 -15.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.97 -
P/NAPS 0.95 1.14 0.42 1.00 1.44 2.68 2.23 -13.25%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 17/08/18 21/08/17 08/08/16 06/08/15 14/08/14 31/07/13 30/08/12 -
Price 1.08 1.29 0.92 1.72 2.41 3.10 2.30 -
P/RPS 8.36 9.20 3.23 5.64 9.43 8.52 6.29 4.85%
P/EPS 77.51 82.17 41.63 50.44 27.23 31.71 29.87 17.21%
EY 1.29 1.22 2.40 1.98 3.67 3.15 3.35 -14.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.96 -
P/NAPS 0.89 1.11 0.54 1.01 1.60 2.71 2.25 -14.31%

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