[MBSB] YoY Quarter Result on 30-Jun-2016 [#2]

Stock

[MBSB] MBSB BERHAD

Announcement Date

08-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 80.88%

YoY- -26.35%

Quarter Report

MBSB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Quarter Result
Revenue	817,660	794,141	813,417	812,515	765,783	672,082	614,298	4.87%
YoY %	2.96%	-2.37%	0.11%	6.10%	13.94%	9.41%	-	-
Horiz. %	133.10%	129.28%	132.41%	132.27%	124.66%	109.41%	100.00%	-
PBT	138,548	124,934	115,628	74,719	129,270	310,892	247,589	-9.21%
YoY %	10.90%	8.05%	54.75%	-42.20%	-58.42%	25.57%	-	-
Horiz. %	55.96%	50.46%	46.70%	30.18%	52.21%	125.57%	100.00%	-
Tax	-32,323	-39,248	-24,544	-11,710	-43,716	-78,037	-82,484	-14.44%
YoY %	17.64%	-59.91%	-109.60%	73.21%	43.98%	5.39%	-	-
Horiz. %	39.19%	47.58%	29.76%	14.20%	53.00%	94.61%	100.00%	-
NP	106,225	85,686	91,084	63,009	85,554	232,855	165,105	-7.08%
YoY %	23.97%	-5.93%	44.56%	-26.35%	-63.26%	41.03%	-	-
Horiz. %	64.34%	51.90%	55.17%	38.16%	51.82%	141.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	106,225	85,686	91,084	63,009	85,554	232,855	165,105	-7.08%
YoY %	23.97%	-5.93%	44.56%	-26.35%	-63.26%	41.03%	-	-
Horiz. %	64.34%	51.90%	55.17%	38.16%	51.82%	141.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.33%	31.41%	21.23%	15.67%	33.82%	25.10%	33.31%	-
YoY %	-25.72%	47.95%	35.48%	-53.67%	34.74%	-24.65%	-	-
Horiz. %	70.04%	94.30%	63.73%	47.04%	101.53%	75.35%	100.00%	-
Total Cost	711,435	708,455	722,333	749,506	680,229	439,227	449,193	7.96%
YoY %	0.42%	-1.92%	-3.63%	10.18%	54.87%	-2.22%	-	-
Horiz. %	158.38%	157.72%	160.81%	166.86%	151.43%	97.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,066,240	7,501,688	6,761,101	4,876,212	4,253,614	3,964,586	1,932,549	26.87%
YoY %	7.53%	10.95%	38.65%	14.64%	7.29%	105.15%	-	-
Horiz. %	417.39%	388.18%	349.85%	252.32%	220.10%	205.15%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	8,066,240	7,501,688	6,761,101	4,876,212	4,253,614	3,964,586	1,932,549	26.87%
YoY %	7.53%	10.95%	38.65%	14.64%	7.29%	105.15%	-	-
Horiz. %	417.39%	388.18%	349.85%	252.32%	220.10%	205.15%	100.00%	-
NOSH	6,389,101	6,149,933	5,801,528	2,851,085	2,508,914	2,631,129	1,688,701	24.81%
YoY %	3.89%	6.01%	103.48%	13.64%	-4.64%	55.81%	-	-
Horiz. %	378.34%	364.18%	343.55%	168.83%	148.57%	155.81%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	12.99%	10.79%	11.20%	7.75%	11.17%	34.65%	26.88%	-
YoY %	20.39%	-3.66%	44.52%	-30.62%	-67.76%	28.91%	-	-
Horiz. %	48.33%	40.14%	41.67%	28.83%	41.56%	128.91%	100.00%	-
ROE	1.32%	1.14%	1.35%	1.29%	2.01%	5.87%	8.54%	-
YoY %	15.79%	-15.56%	4.65%	-35.82%	-65.76%	-31.26%	-	-
Horiz. %	15.46%	13.35%	15.81%	15.11%	23.54%	68.74%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	12.80	12.91	14.02	28.50	30.52	25.54	36.38	-15.97%
YoY %	-0.85%	-7.92%	-50.81%	-6.62%	19.50%	-29.80%	-	-
Horiz. %	35.18%	35.49%	38.54%	78.34%	83.89%	70.20%	100.00%	-
EPS	1.66	1.39	1.57	2.21	3.41	8.85	9.78	-25.58%
YoY %	19.42%	-11.46%	-28.96%	-35.19%	-61.47%	-9.51%	-	-
Horiz. %	16.97%	14.21%	16.05%	22.60%	34.87%	90.49%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.2625	1.2198	1.1654	1.7103	1.6954	1.5068	1.1444	1.64%
YoY %	3.50%	4.67%	-31.86%	0.88%	12.52%	31.67%	-	-
Horiz. %	110.32%	106.59%	101.84%	149.45%	148.15%	131.67%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 2,851,085
RPS	9.94	9.66	9.89	9.88	9.31	8.17	7.47	4.87%
YoY %	2.90%	-2.33%	0.10%	6.12%	13.95%	9.37%	-	-
Horiz. %	133.07%	129.32%	132.40%	132.26%	124.63%	109.37%	100.00%	-
EPS	1.29	1.04	1.11	0.77	1.04	2.83	2.01	-7.12%
YoY %	24.04%	-6.31%	44.16%	-25.96%	-63.25%	40.80%	-	-
Horiz. %	64.18%	51.74%	55.22%	38.31%	51.74%	140.80%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.981	0.9124	0.8223	0.593	0.5173	0.4822	0.235	26.87%
YoY %	7.52%	10.96%	38.67%	14.63%	7.28%	105.19%	-	-
Horiz. %	417.45%	388.26%	349.91%	252.34%	220.13%	205.19%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.90	1.16	1.33	0.72	1.69	2.17	3.07	-
P/RPS	7.03	8.98	9.49	2.53	5.54	8.50	8.44	-2.99%
YoY %	-21.71%	-5.37%	275.10%	-54.33%	-34.82%	0.71%	-	-
Horiz. %	83.29%	106.40%	112.44%	29.98%	65.64%	100.71%	100.00%	-
P/EPS	54.13	83.26	84.71	32.58	49.56	24.52	31.40	9.49%
YoY %	-34.99%	-1.71%	160.01%	-34.26%	102.12%	-21.91%	-	-
Horiz. %	172.39%	265.16%	269.78%	103.76%	157.83%	78.09%	100.00%	-
EY	1.85	1.20	1.18	3.07	2.02	4.08	3.18	-8.62%
YoY %	54.17%	1.69%	-61.56%	51.98%	-50.49%	28.30%	-	-
Horiz. %	58.18%	37.74%	37.11%	96.54%	63.52%	128.30%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.71	0.95	1.14	0.42	1.00	1.44	2.68	-19.85%
YoY %	-25.26%	-16.67%	171.43%	-58.00%	-30.56%	-46.27%	-	-
Horiz. %	26.49%	35.45%	42.54%	15.67%	37.31%	53.73%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	30/08/19	17/08/18	21/08/17	08/08/16	06/08/15	14/08/14	31/07/13	-
Price	0.85	1.08	1.29	0.92	1.72	2.41	3.10	-
P/RPS	6.64	8.36	9.20	3.23	5.64	9.43	8.52	-4.06%
YoY %	-20.57%	-9.13%	184.83%	-42.73%	-40.19%	10.68%	-	-
Horiz. %	77.93%	98.12%	107.98%	37.91%	66.20%	110.68%	100.00%	-
P/EPS	51.12	77.51	82.17	41.63	50.44	27.23	31.71	8.28%
YoY %	-34.05%	-5.67%	97.38%	-17.47%	85.24%	-14.13%	-	-
Horiz. %	161.21%	244.43%	259.13%	131.28%	159.07%	85.87%	100.00%	-
EY	1.96	1.29	1.22	2.40	1.98	3.67	3.15	-7.59%
YoY %	51.94%	5.74%	-49.17%	21.21%	-46.05%	16.51%	-	-
Horiz. %	62.22%	40.95%	38.73%	76.19%	62.86%	116.51%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.67	0.89	1.11	0.54	1.01	1.60	2.71	-20.76%
YoY %	-24.72%	-19.82%	105.56%	-46.53%	-36.88%	-40.96%	-	-
Horiz. %	24.72%	32.84%	40.96%	19.93%	37.27%	59.04%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos