[MBSB] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 102.45%
YoY- 86.34%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 3,298,552 2,699,689 2,599,602 2,863,665 3,225,815 3,138,454 3,244,322 0.27%
PBT 521,927 645,588 355,241 1,144,165 570,535 573,882 842,429 -7.66%
Tax -54,775 -228,079 -182,860 -322,262 -129,450 -143,908 -215,232 -20.37%
NP 467,152 417,509 172,381 821,903 441,085 429,974 627,197 -4.78%
-
NP to SH 467,158 417,509 172,381 821,903 441,085 429,974 627,197 -4.78%
-
Tax Rate 10.49% 35.33% 51.47% 28.17% 22.69% 25.08% 25.55% -
Total Cost 2,831,400 2,282,180 2,427,221 2,041,762 2,784,730 2,708,480 2,617,125 1.31%
-
Net Worth 9,713,839 8,666,021 8,556,297 9,056,844 8,601,210 8,066,240 7,501,688 4.39%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 287,780 609,576 215,144 - - - 297,163 -0.53%
Div Payout % 61.60% 146.00% 124.81% - - - 47.38% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 9,713,839 8,666,021 8,556,297 9,056,844 8,601,210 8,066,240 7,501,688 4.39%
NOSH 8,222,312 7,171,483 7,171,483 6,975,388 6,389,101 6,389,101 6,149,933 4.95%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 14.16% 15.47% 6.63% 28.70% 13.67% 13.70% 19.33% -
ROE 4.81% 4.82% 2.01% 9.07% 5.13% 5.33% 8.36% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 40.12 37.64 36.25 41.05 48.05 49.12 52.75 -4.45%
EPS 5.68 5.82 2.40 11.78 6.57 6.73 10.20 -9.28%
DPS 3.50 8.50 3.00 0.00 0.00 0.00 4.83 -5.22%
NAPS 1.1814 1.2084 1.1931 1.2984 1.2812 1.2625 1.2198 -0.53%
Adjusted Per Share Value based on latest NOSH - 6,975,388
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 40.12 32.83 31.62 34.83 39.23 38.17 39.46 0.27%
EPS 5.68 5.08 2.10 10.00 5.36 5.23 7.63 -4.79%
DPS 3.50 7.41 2.62 0.00 0.00 0.00 3.61 -0.51%
NAPS 1.1814 1.054 1.0406 1.1015 1.0461 0.981 0.9124 4.39%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.81 0.65 0.58 0.605 0.62 0.90 1.16 -
P/RPS 2.02 1.73 1.60 1.47 1.29 1.83 2.20 -1.41%
P/EPS 14.26 11.16 24.13 5.13 9.44 13.37 11.37 3.84%
EY 7.01 8.96 4.14 19.48 10.60 7.48 8.79 -3.69%
DY 4.32 13.08 5.17 0.00 0.00 0.00 4.17 0.59%
P/NAPS 0.69 0.54 0.49 0.47 0.48 0.71 0.95 -5.18%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 30/08/23 25/08/22 25/08/21 26/08/20 30/08/19 17/08/18 -
Price 0.84 0.735 0.59 0.635 0.54 0.85 1.08 -
P/RPS 2.09 1.95 1.63 1.55 1.12 1.73 2.05 0.32%
P/EPS 14.78 12.62 24.55 5.39 8.22 12.63 10.59 5.70%
EY 6.76 7.92 4.07 18.56 12.17 7.92 9.44 -5.40%
DY 4.17 11.56 5.08 0.00 0.00 0.00 4.47 -1.15%
P/NAPS 0.71 0.61 0.49 0.49 0.42 0.67 0.89 -3.69%

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