[MBSB] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -7.73%
YoY- 33.78%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 3,274,796 3,050,097 2,612,512 2,541,547 1,831,560 1,269,438 769,938 27.26%
PBT 338,421 355,024 932,556 932,349 656,227 428,262 207,400 8.49%
Tax -137,009 -97,433 82,473 -334,831 -209,576 -102,830 -61,370 14.30%
NP 201,412 257,591 1,015,029 597,518 446,651 325,432 146,030 5.50%
-
NP to SH 201,412 257,591 1,015,029 597,518 446,651 325,432 146,030 5.50%
-
Tax Rate 40.48% 27.44% -8.84% 35.91% 31.94% 24.01% 29.59% -
Total Cost 3,073,384 2,792,506 1,597,483 1,944,029 1,384,909 944,006 623,908 30.40%
-
Net Worth 6,724,258 4,835,013 4,665,300 2,180,702 1,466,174 933,441 381,058 61.28%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 173,963 84,691 323,960 174,031 382,817 98,166 - -
Div Payout % 86.37% 32.88% 31.92% 29.13% 85.71% 30.16% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 6,724,258 4,835,013 4,665,300 2,180,702 1,466,174 933,441 381,058 61.28%
NOSH 5,798,774 2,823,035 2,699,670 1,743,446 1,215,129 1,003,916 700,218 42.19%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.15% 8.45% 38.85% 23.51% 24.39% 25.64% 18.97% -
ROE 3.00% 5.33% 21.76% 27.40% 30.46% 34.86% 38.32% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 56.47 108.04 96.77 145.78 150.73 126.45 109.96 -10.50%
EPS 3.47 9.12 37.60 34.27 36.76 32.42 20.85 -25.81%
DPS 3.00 3.00 12.00 9.98 31.50 9.78 0.00 -
NAPS 1.1596 1.7127 1.7281 1.2508 1.2066 0.9298 0.5442 13.42%
Adjusted Per Share Value based on latest NOSH - 1,743,446
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 39.83 37.10 31.77 30.91 22.28 15.44 9.36 27.27%
EPS 2.45 3.13 12.34 7.27 5.43 3.96 1.78 5.46%
DPS 2.12 1.03 3.94 2.12 4.66 1.19 0.00 -
NAPS 0.8178 0.588 0.5674 0.2652 0.1783 0.1135 0.0463 61.30%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.90 1.41 2.43 2.21 2.26 1.88 1.49 -
P/RPS 1.59 1.31 2.51 1.52 1.50 1.49 1.36 2.63%
P/EPS 25.91 15.45 6.46 6.45 6.15 5.80 7.14 23.93%
EY 3.86 6.47 15.47 15.51 16.26 17.24 14.00 -19.30%
DY 3.33 2.13 4.94 4.52 13.94 5.20 0.00 -
P/NAPS 0.78 0.82 1.41 1.77 1.87 2.02 2.74 -18.87%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 16/02/15 28/01/14 31/01/13 02/02/12 14/02/11 -
Price 1.15 1.41 2.25 2.13 2.26 2.23 1.48 -
P/RPS 2.04 1.31 2.33 1.46 1.50 1.76 1.35 7.11%
P/EPS 33.11 15.45 5.98 6.21 6.15 6.88 7.10 29.22%
EY 3.02 6.47 16.71 16.09 16.26 14.54 14.09 -22.62%
DY 2.61 2.13 5.33 4.69 13.94 4.38 0.00 -
P/NAPS 0.99 0.82 1.30 1.70 1.87 2.40 2.72 -15.48%

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