[MBSB] YoY Quarter Result on 30-Sep-2024 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 122.66%
YoY- 271.75%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 947,500 746,200 654,641 681,050 765,572 813,915 786,405 3.15%
PBT 164,504 23,043 97,398 -94,343 293,964 185,041 160,861 0.37%
Tax -42,419 9,797 -38,437 -10,232 -35,728 -14,882 -38,897 1.45%
NP 122,085 32,840 58,961 -104,575 258,236 170,159 121,964 0.01%
-
NP to SH 122,084 32,840 58,961 -104,575 258,236 170,159 121,964 0.01%
-
Tax Rate 25.79% -42.52% 39.46% - 12.15% 8.04% 24.18% -
Total Cost 825,415 713,360 595,680 785,625 507,336 643,756 664,441 3.67%
-
Net Worth 9,911,900 8,663,869 8,582,114 8,676,885 8,606,265 8,353,211 7,684,212 4.33%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 9,911,900 8,663,869 8,582,114 8,676,885 8,606,265 8,353,211 7,684,212 4.33%
NOSH 8,248,918 7,171,483 7,171,483 7,171,483 6,975,388 6,389,101 6,389,101 4.34%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 12.88% 4.40% 9.01% -15.35% 33.73% 20.91% 15.51% -
ROE 1.23% 0.38% 0.69% -1.21% 3.00% 2.04% 1.59% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 11.49 10.41 9.13 9.70 11.29 12.58 12.71 -1.66%
EPS 1.48 0.46 0.82 -1.49 3.81 2.63 1.97 -4.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2016 1.2081 1.1967 1.2352 1.2695 1.2909 1.2418 -0.54%
Adjusted Per Share Value based on latest NOSH - 8,248,918
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 11.49 9.05 7.94 8.26 9.28 9.87 9.53 3.16%
EPS 1.48 0.40 0.71 -1.27 3.13 2.06 1.48 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2016 1.0503 1.0404 1.0519 1.0433 1.0126 0.9315 4.33%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.765 0.73 0.575 0.605 0.51 0.835 1.01 -
P/RPS 6.66 7.02 6.30 6.24 4.52 6.64 7.95 -2.90%
P/EPS 51.69 159.41 69.94 -40.64 13.39 31.75 51.24 0.14%
EY 1.93 0.63 1.43 -2.46 7.47 3.15 1.95 -0.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 0.48 0.49 0.40 0.65 0.81 -3.84%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 29/11/23 24/11/22 29/11/21 30/11/20 20/11/19 13/11/18 -
Price 0.725 0.74 0.60 0.605 0.585 0.85 0.97 -
P/RPS 6.31 7.11 6.57 6.24 5.18 6.76 7.63 -3.11%
P/EPS 48.99 161.60 72.98 -40.64 15.36 32.32 49.21 -0.07%
EY 2.04 0.62 1.37 -2.46 6.51 3.09 2.03 0.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.50 0.49 0.46 0.66 0.78 -4.27%

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