[MBSB] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
02-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -11.83%
YoY- 554.18%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 594,330 720,741 487,525 347,142 208,915 158,797 114,108 31.64%
PBT 87,282 251,415 245,747 101,198 72,435 -8,104 7,645 50.02%
Tax 305,790 -117,867 -62,141 -17,371 -59,621 -1,607 -16,792 -
NP 393,072 133,548 183,606 83,827 12,814 -9,711 -9,147 -
-
NP to SH 393,072 133,548 183,606 83,827 12,814 -9,711 -9,147 -
-
Tax Rate -350.35% 46.88% 25.29% 17.17% 82.31% - 219.65% -
Total Cost 201,258 587,193 303,919 263,315 196,101 168,508 123,255 8.51%
-
Net Worth 4,665,300 2,180,702 1,466,174 933,441 381,058 551,361 355,176 53.57%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 323,960 87,172 328,084 - - 27,945 145 261.35%
Div Payout % 82.42% 65.27% 178.69% - - 0.00% 0.00% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 4,665,300 2,180,702 1,466,174 933,441 381,058 551,361 355,176 53.57%
NOSH 2,699,670 1,743,446 1,215,129 1,003,916 700,218 698,633 486,542 33.03%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 66.14% 18.53% 37.66% 24.15% 6.13% -6.12% -8.02% -
ROE 8.43% 6.12% 12.52% 8.98% 3.36% -1.76% -2.58% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 22.01 41.34 40.12 34.58 29.84 22.73 23.45 -1.05%
EPS 14.56 7.66 15.11 8.35 1.83 -1.39 -1.88 -
DPS 12.00 5.00 27.00 0.00 0.00 4.00 0.03 171.31%
NAPS 1.7281 1.2508 1.2066 0.9298 0.5442 0.7892 0.73 15.43%
Adjusted Per Share Value based on latest NOSH - 1,003,916
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 7.23 8.77 5.93 4.22 2.54 1.93 1.39 31.61%
EPS 4.78 1.62 2.23 1.02 0.16 -0.12 -0.11 -
DPS 3.94 1.06 3.99 0.00 0.00 0.34 0.00 -
NAPS 0.5674 0.2652 0.1783 0.1135 0.0463 0.0671 0.0432 53.57%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.43 2.21 2.26 1.88 1.49 1.01 0.81 -
P/RPS 11.04 5.35 5.63 5.44 4.99 4.44 3.45 21.38%
P/EPS 16.69 28.85 14.96 22.51 81.42 -72.66 -43.09 -
EY 5.99 3.47 6.69 4.44 1.23 -1.38 -2.32 -
DY 4.94 2.26 11.95 0.00 0.00 3.96 0.04 123.07%
P/NAPS 1.41 1.77 1.87 2.02 2.74 1.28 1.11 4.06%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 16/02/15 28/01/14 31/01/13 02/02/12 14/02/11 22/02/10 23/02/09 -
Price 2.25 2.13 2.26 2.23 1.48 1.02 0.77 -
P/RPS 10.22 5.15 5.63 6.45 4.96 4.49 3.28 20.84%
P/EPS 15.45 27.81 14.96 26.71 80.87 -73.38 -40.96 -
EY 6.47 3.60 6.69 3.74 1.24 -1.36 -2.44 -
DY 5.33 2.35 11.95 0.00 0.00 3.92 0.04 125.91%
P/NAPS 1.30 1.70 1.87 2.40 2.72 1.29 1.05 3.62%

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