[MBSB] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
22-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 7.07%
YoY- 86.69%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 3,281,081 2,818,740 2,738,923 2,308,331 1,691,177 1,131,211 719,820 28.73%
PBT 188,847 440,994 1,096,689 926,681 511,678 399,499 126,861 6.84%
Tax -48,885 225,478 -341,184 -279,105 -164,806 -145,080 -3,356 56.21%
NP 139,962 666,472 755,505 647,576 346,872 254,419 123,505 2.10%
-
NP to SH 139,962 666,472 755,505 647,576 346,872 254,419 123,505 2.10%
-
Tax Rate 25.89% -51.13% 31.11% 30.12% 32.21% 36.32% 2.65% -
Total Cost 3,141,119 2,152,268 1,983,418 1,660,755 1,344,305 876,792 596,315 31.87%
-
Net Worth 5,701,493 4,871,979 4,225,942 2,124,925 1,335,550 752,234 506,085 49.66%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 84,691 323,960 87,172 414,944 54,732 27,892 - -
Div Payout % 60.51% 48.61% 11.54% 64.08% 15.78% 10.96% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 5,701,493 4,871,979 4,225,942 2,124,925 1,335,550 752,234 506,085 49.66%
NOSH 5,798,774 2,836,339 2,675,493 1,737,185 1,215,905 873,878 699,689 42.21%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.27% 23.64% 27.58% 28.05% 20.51% 22.49% 17.16% -
ROE 2.45% 13.68% 17.88% 30.48% 25.97% 33.82% 24.40% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 66.74 99.38 102.37 132.88 139.09 129.45 102.88 -6.95%
EPS 2.85 23.50 28.24 37.28 28.53 29.11 17.65 -26.18%
DPS 1.72 11.42 3.26 23.89 4.50 3.19 0.00 -
NAPS 1.1597 1.7177 1.5795 1.2232 1.0984 0.8608 0.7233 8.17%
Adjusted Per Share Value based on latest NOSH - 1,737,185
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 39.90 34.28 33.31 28.07 20.57 13.76 8.75 28.74%
EPS 1.70 8.11 9.19 7.88 4.22 3.09 1.50 2.10%
DPS 1.03 3.94 1.06 5.05 0.67 0.34 0.00 -
NAPS 0.6934 0.5925 0.514 0.2584 0.1624 0.0915 0.0616 49.64%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.935 1.46 2.45 2.75 2.41 1.30 1.55 -
P/RPS 1.40 1.47 2.39 2.07 1.73 1.00 1.51 -1.25%
P/EPS 32.84 6.21 8.68 7.38 8.45 4.47 8.78 24.56%
EY 3.04 16.09 11.53 13.56 11.84 22.40 11.39 -19.74%
DY 1.84 7.82 1.33 8.69 1.87 2.46 0.00 -
P/NAPS 0.81 0.85 1.55 2.25 2.19 1.51 2.14 -14.93%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 13/11/15 03/11/14 22/10/13 05/11/12 31/10/11 21/10/10 -
Price 0.91 1.69 2.59 2.82 2.28 1.77 1.60 -
P/RPS 1.36 1.70 2.53 2.12 1.64 1.37 1.56 -2.25%
P/EPS 31.96 7.19 9.17 7.56 7.99 6.08 9.06 23.35%
EY 3.13 13.90 10.90 13.22 12.51 16.45 11.03 -18.92%
DY 1.89 6.76 1.26 8.47 1.97 1.80 0.00 -
P/NAPS 0.78 0.98 1.64 2.31 2.08 2.06 2.21 -15.92%

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