[MBSB] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 10.6%
YoY- 73.9%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 765,572 813,915 786,405 816,868 830,253 768,025 678,990 2.01%
PBT 293,964 185,041 160,861 130,038 73,716 66,790 267,418 1.58%
Tax -35,728 -14,882 -38,897 -29,302 -15,789 -3,256 -75,050 -11.62%
NP 258,236 170,159 121,964 100,736 57,927 63,534 192,368 5.02%
-
NP to SH 258,236 170,159 121,964 100,736 57,927 63,534 192,368 5.02%
-
Tax Rate 12.15% 8.04% 24.18% 22.53% 21.42% 4.87% 28.06% -
Total Cost 507,336 643,756 664,441 716,132 772,326 704,491 486,622 0.69%
-
Net Worth 8,606,265 8,353,211 7,684,212 6,985,152 5,701,493 4,871,979 4,225,942 12.57%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 8,606,265 8,353,211 7,684,212 6,985,152 5,701,493 4,871,979 4,225,942 12.57%
NOSH 6,975,388 6,389,101 6,389,101 5,925,646 5,798,774 2,836,339 2,675,493 17.29%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 33.73% 20.91% 15.51% 12.33% 6.98% 8.27% 28.33% -
ROE 3.00% 2.04% 1.59% 1.44% 1.02% 1.30% 4.55% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 11.29 12.58 12.71 13.79 16.89 27.08 25.38 -12.61%
EPS 3.81 2.63 1.97 1.70 1.18 2.24 7.19 -10.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2695 1.2909 1.2418 1.1788 1.1597 1.7177 1.5795 -3.57%
Adjusted Per Share Value based on latest NOSH - 5,925,646
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 9.31 9.90 9.56 9.93 10.10 9.34 8.26 2.01%
EPS 3.14 2.07 1.48 1.23 0.70 0.77 2.34 5.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0467 1.0159 0.9346 0.8495 0.6934 0.5925 0.514 12.57%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.51 0.835 1.01 1.13 0.935 1.46 2.45 -
P/RPS 4.52 6.64 7.95 8.20 5.54 5.39 9.65 -11.86%
P/EPS 13.39 31.75 51.24 66.47 79.35 65.18 34.08 -14.40%
EY 7.47 3.15 1.95 1.50 1.26 1.53 2.93 16.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.65 0.81 0.96 0.81 0.85 1.55 -20.19%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 20/11/19 13/11/18 23/11/17 24/11/16 13/11/15 03/11/14 -
Price 0.585 0.85 0.97 1.09 0.91 1.69 2.59 -
P/RPS 5.18 6.76 7.63 7.91 5.39 6.24 10.21 -10.68%
P/EPS 15.36 32.32 49.21 64.12 77.23 75.45 36.02 -13.23%
EY 6.51 3.09 2.03 1.56 1.29 1.33 2.78 15.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.66 0.78 0.92 0.78 0.98 1.64 -19.07%

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