[MBSB] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
05-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -1.45%
YoY- 36.34%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 2,818,740 2,738,923 2,308,331 1,691,177 1,131,211 719,820 493,270 33.69%
PBT 440,994 1,096,689 926,681 511,678 399,499 126,861 96,064 28.90%
Tax 225,478 -341,184 -279,105 -164,806 -145,080 -3,356 -38,297 -
NP 666,472 755,505 647,576 346,872 254,419 123,505 57,767 50.29%
-
NP to SH 666,472 755,505 647,576 346,872 254,419 123,505 57,767 50.29%
-
Tax Rate -51.13% 31.11% 30.12% 32.21% 36.32% 2.65% 39.87% -
Total Cost 2,152,268 1,983,418 1,660,755 1,344,305 876,792 596,315 435,503 30.49%
-
Net Worth 4,871,979 4,225,942 2,124,925 1,335,550 752,234 506,085 562,607 43.27%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 323,960 87,172 414,944 54,732 27,892 - 145 261.35%
Div Payout % 48.61% 11.54% 64.08% 15.78% 10.96% - 0.25% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 4,871,979 4,225,942 2,124,925 1,335,550 752,234 506,085 562,607 43.27%
NOSH 2,836,339 2,675,493 1,737,185 1,215,905 873,878 699,689 700,545 26.23%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 23.64% 27.58% 28.05% 20.51% 22.49% 17.16% 11.71% -
ROE 13.68% 17.88% 30.48% 25.97% 33.82% 24.40% 10.27% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 99.38 102.37 132.88 139.09 129.45 102.88 70.41 5.90%
EPS 23.50 28.24 37.28 28.53 29.11 17.65 8.25 19.05%
DPS 11.42 3.26 23.89 4.50 3.19 0.00 0.02 187.89%
NAPS 1.7177 1.5795 1.2232 1.0984 0.8608 0.7233 0.8031 13.50%
Adjusted Per Share Value based on latest NOSH - 1,215,905
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 34.28 33.31 28.07 20.57 13.76 8.75 6.00 33.68%
EPS 8.11 9.19 7.88 4.22 3.09 1.50 0.70 50.39%
DPS 3.94 1.06 5.05 0.67 0.34 0.00 0.00 -
NAPS 0.5925 0.514 0.2584 0.1624 0.0915 0.0616 0.0684 43.28%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.46 2.45 2.75 2.41 1.30 1.55 0.94 -
P/RPS 1.47 2.39 2.07 1.73 1.00 1.51 1.33 1.68%
P/EPS 6.21 8.68 7.38 8.45 4.47 8.78 11.40 -9.62%
EY 16.09 11.53 13.56 11.84 22.40 11.39 8.77 10.63%
DY 7.82 1.33 8.69 1.87 2.46 0.00 0.02 170.29%
P/NAPS 0.85 1.55 2.25 2.19 1.51 2.14 1.17 -5.18%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 13/11/15 03/11/14 22/10/13 05/11/12 31/10/11 21/10/10 05/11/09 -
Price 1.69 2.59 2.82 2.28 1.77 1.60 0.90 -
P/RPS 1.70 2.53 2.12 1.64 1.37 1.56 1.28 4.84%
P/EPS 7.19 9.17 7.56 7.99 6.08 9.06 10.91 -6.71%
EY 13.90 10.90 13.22 12.51 16.45 11.03 9.16 7.19%
DY 6.76 1.26 8.47 1.97 1.80 0.00 0.02 163.81%
P/NAPS 0.98 1.64 2.31 2.08 2.06 2.21 1.12 -2.19%

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