[MBSB] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 14.46%
YoY- 142.06%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 3,177,472 3,165,964 3,213,859 3,260,891 3,281,081 2,818,740 2,738,923 2.50%
PBT 679,458 598,062 873,252 523,323 188,847 440,994 1,096,689 -7.66%
Tax -150,296 -119,893 -224,827 -184,538 -48,885 225,478 -341,184 -12.76%
NP 529,162 478,169 648,425 338,785 139,962 666,472 755,505 -5.75%
-
NP to SH 529,162 478,169 648,425 338,785 139,962 666,472 755,505 -5.75%
-
Tax Rate 22.12% 20.05% 25.75% 35.26% 25.89% -51.13% 31.11% -
Total Cost 2,648,310 2,687,795 2,565,434 2,922,106 3,141,119 2,152,268 1,983,418 4.93%
-
Net Worth 8,606,265 8,353,211 7,684,212 6,985,152 5,701,493 4,871,979 4,225,942 12.57%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - 297,163 173,963 84,691 323,960 87,172 -
Div Payout % - - 45.83% 51.35% 60.51% 48.61% 11.54% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 8,606,265 8,353,211 7,684,212 6,985,152 5,701,493 4,871,979 4,225,942 12.57%
NOSH 6,975,388 6,389,101 6,389,101 5,925,646 5,798,774 2,836,339 2,675,493 17.29%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 16.65% 15.10% 20.18% 10.39% 4.27% 23.64% 27.58% -
ROE 6.15% 5.72% 8.44% 4.85% 2.45% 13.68% 17.88% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 46.87 48.93 51.94 55.03 66.74 99.38 102.37 -12.19%
EPS 7.81 7.39 10.48 5.72 2.85 23.50 28.24 -19.26%
DPS 0.00 0.00 4.80 2.94 1.72 11.42 3.26 -
NAPS 1.2695 1.2909 1.2418 1.1788 1.1597 1.7177 1.5795 -3.57%
Adjusted Per Share Value based on latest NOSH - 5,925,646
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 38.52 38.38 38.96 39.53 39.78 34.17 33.20 2.50%
EPS 6.41 5.80 7.86 4.11 1.70 8.08 9.16 -5.77%
DPS 0.00 0.00 3.60 2.11 1.03 3.93 1.06 -
NAPS 1.0433 1.0126 0.9315 0.8468 0.6912 0.5906 0.5123 12.57%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.51 0.835 1.01 1.13 0.935 1.46 2.45 -
P/RPS 1.09 1.71 1.94 2.05 1.40 1.47 2.39 -12.25%
P/EPS 6.53 11.30 9.64 19.76 32.84 6.21 8.68 -4.62%
EY 15.31 8.85 10.38 5.06 3.04 16.09 11.53 4.83%
DY 0.00 0.00 4.75 2.60 1.84 7.82 1.33 -
P/NAPS 0.40 0.65 0.81 0.96 0.81 0.85 1.55 -20.19%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 20/11/19 13/11/18 23/11/17 24/11/16 13/11/15 03/11/14 -
Price 0.585 0.85 0.97 1.09 0.91 1.69 2.59 -
P/RPS 1.25 1.74 1.87 1.98 1.36 1.70 2.53 -11.07%
P/EPS 7.49 11.50 9.26 19.07 31.96 7.19 9.17 -3.31%
EY 13.34 8.69 10.80 5.25 3.13 13.90 10.90 3.42%
DY 0.00 0.00 4.95 2.69 1.89 6.76 1.26 -
P/NAPS 0.46 0.66 0.78 0.92 0.78 0.98 1.64 -19.07%

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