[MBSB] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
22-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -19.61%
YoY- 47.51%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 830,253 768,025 678,990 644,033 520,680 340,078 215,772 25.15%
PBT 73,716 66,790 267,418 196,235 177,381 130,105 42,297 9.69%
Tax -15,789 -3,256 -75,050 -63,514 -87,404 -35,027 -1,785 43.76%
NP 57,927 63,534 192,368 132,721 89,977 95,078 40,512 6.13%
-
NP to SH 57,927 63,534 192,368 132,721 89,977 95,078 40,512 6.13%
-
Tax Rate 21.42% 4.87% 28.06% 32.37% 49.27% 26.92% 4.22% -
Total Cost 772,326 704,491 486,622 511,312 430,703 245,000 175,260 28.01%
-
Net Worth 5,701,493 4,871,979 4,225,942 2,124,925 1,335,550 752,234 506,085 49.66%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 86,859 - - - -
Div Payout % - - - 65.45% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 5,701,493 4,871,979 4,225,942 2,124,925 1,335,550 752,234 506,085 49.66%
NOSH 5,798,774 2,836,339 2,675,493 1,737,185 1,215,905 873,878 699,689 42.21%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.98% 8.27% 28.33% 20.61% 17.28% 27.96% 18.78% -
ROE 1.02% 1.30% 4.55% 6.25% 6.74% 12.64% 8.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.89 27.08 25.38 37.07 42.82 38.92 30.84 -9.53%
EPS 1.18 2.24 7.19 7.64 7.40 10.88 5.79 -23.26%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.1597 1.7177 1.5795 1.2232 1.0984 0.8608 0.7233 8.17%
Adjusted Per Share Value based on latest NOSH - 1,737,185
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 10.10 9.34 8.26 7.83 6.33 4.14 2.62 25.19%
EPS 0.70 0.77 2.34 1.61 1.09 1.16 0.49 6.11%
DPS 0.00 0.00 0.00 1.06 0.00 0.00 0.00 -
NAPS 0.6934 0.5925 0.514 0.2584 0.1624 0.0915 0.0616 49.64%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.935 1.46 2.45 2.75 2.41 1.30 1.55 -
P/RPS 5.54 5.39 9.65 7.42 5.63 3.34 5.03 1.62%
P/EPS 79.35 65.18 34.08 35.99 32.57 11.95 26.77 19.83%
EY 1.26 1.53 2.93 2.78 3.07 8.37 3.74 -16.57%
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 0.81 0.85 1.55 2.25 2.19 1.51 2.14 -14.93%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 13/11/15 03/11/14 22/10/13 05/11/12 31/10/11 21/10/10 -
Price 0.91 1.69 2.59 2.82 2.28 1.77 1.60 -
P/RPS 5.39 6.24 10.21 7.61 5.32 4.55 5.19 0.63%
P/EPS 77.23 75.45 36.02 36.91 30.81 16.27 27.63 18.66%
EY 1.29 1.33 2.78 2.71 3.25 6.15 3.62 -15.78%
DY 0.00 0.00 0.00 1.77 0.00 0.00 0.00 -
P/NAPS 0.78 0.98 1.64 2.31 2.08 2.06 2.21 -15.92%

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