[MBSB] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 4.58%
YoY- 76.12%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 2,729,705 2,703,966 2,184,978 1,510,575 1,006,905 666,420 424,432 36.35%
PBT 641,622 1,025,506 907,827 464,402 311,691 150,759 42,508 57.17%
Tax 153,684 -329,648 -302,995 -112,429 -111,838 -15,085 -29,496 -
NP 795,306 695,858 604,832 351,973 199,853 135,674 13,012 98.40%
-
NP to SH 795,306 695,858 604,832 351,973 199,853 135,674 13,012 98.40%
-
Tax Rate -23.95% 32.14% 33.38% 24.21% 35.88% 10.01% 69.39% -
Total Cost 1,934,399 2,008,108 1,580,146 1,158,602 807,052 530,746 411,420 29.41%
-
Net Worth 4,253,614 3,964,586 1,932,549 1,244,125 608,794 463,759 511,279 42.32%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 323,960 174,031 328,084 125,006 27,892 - 145 261.35%
Div Payout % 40.73% 25.01% 54.24% 35.52% 13.96% - 1.12% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 4,253,614 3,964,586 1,932,549 1,244,125 608,794 463,759 511,279 42.32%
NOSH 2,508,914 2,631,129 1,688,701 1,216,272 743,792 700,226 702,499 23.62%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 29.14% 25.73% 27.68% 23.30% 19.85% 20.36% 3.07% -
ROE 18.70% 17.55% 31.30% 28.29% 32.83% 29.26% 2.54% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 108.80 102.77 129.39 124.20 135.37 95.17 60.42 10.29%
EPS 31.70 26.45 35.82 28.94 26.87 19.38 1.85 60.52%
DPS 12.91 6.61 19.43 10.28 3.75 0.00 0.02 193.83%
NAPS 1.6954 1.5068 1.1444 1.0229 0.8185 0.6623 0.7278 15.12%
Adjusted Per Share Value based on latest NOSH - 1,216,272
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 33.20 32.89 26.57 18.37 12.25 8.11 5.16 36.35%
EPS 9.67 8.46 7.36 4.28 2.43 1.65 0.16 98.03%
DPS 3.94 2.12 3.99 1.52 0.34 0.00 0.00 -
NAPS 0.5173 0.4822 0.235 0.1513 0.074 0.0564 0.0622 42.31%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.69 2.17 3.07 2.28 1.38 1.21 0.93 -
P/RPS 1.55 2.11 2.37 1.84 1.02 1.27 1.54 0.10%
P/EPS 5.33 8.21 8.57 7.88 5.14 6.24 50.21 -31.17%
EY 18.76 12.19 11.67 12.69 19.47 16.01 1.99 45.31%
DY 7.64 3.05 6.33 4.51 2.72 0.00 0.02 169.24%
P/NAPS 1.00 1.44 2.68 2.23 1.69 1.83 1.28 -4.02%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 06/08/15 14/08/14 31/07/13 30/08/12 03/08/11 26/08/10 11/08/09 -
Price 1.72 2.41 3.10 2.30 1.68 1.40 1.03 -
P/RPS 1.58 2.35 2.40 1.85 1.24 1.47 1.70 -1.21%
P/EPS 5.43 9.11 8.66 7.95 6.25 7.23 55.61 -32.12%
EY 18.43 10.97 11.55 12.58 15.99 13.84 1.80 47.33%
DY 7.51 2.74 6.27 4.47 2.23 0.00 0.02 168.47%
P/NAPS 1.01 1.60 2.71 2.25 2.05 2.11 1.42 -5.51%

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