[MBSB] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
03-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 19.42%
YoY- 58.48%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 3,172,121 2,636,004 2,646,182 2,015,156 1,353,818 895,315 602,910 31.84%
PBT 236,472 823,244 962,203 782,867 447,706 255,247 113,705 12.96%
Tax -68,358 119,363 -334,095 -249,487 -111,139 -84,134 -19,108 23.64%
NP 168,114 942,607 628,108 533,380 336,567 171,113 94,597 10.04%
-
NP to SH 168,114 942,607 628,108 533,380 336,567 171,113 94,597 10.04%
-
Tax Rate 28.91% -14.50% 34.72% 31.87% 24.82% 32.96% 16.80% -
Total Cost 3,004,007 1,693,397 2,018,074 1,481,776 1,017,251 724,202 508,313 34.42%
-
Net Worth 4,897,291 4,807,542 3,426,744 1,606,312 1,215,061 450,858 435,190 49.64%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 84,691 323,960 174,031 382,817 98,166 - - -
Div Payout % 50.38% 34.37% 27.71% 71.77% 29.17% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 4,897,291 4,807,542 3,426,744 1,606,312 1,215,061 450,858 435,190 49.64%
NOSH 2,832,113 2,708,322 2,350,465 1,270,214 1,216,156 700,307 700,113 26.20%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.30% 35.76% 23.74% 26.47% 24.86% 19.11% 15.69% -
ROE 3.43% 19.61% 18.33% 33.21% 27.70% 37.95% 21.74% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 112.01 97.33 112.58 158.65 111.32 127.85 86.12 4.47%
EPS 5.94 34.80 26.72 41.99 27.67 24.43 13.51 -12.78%
DPS 2.99 11.96 7.40 30.14 8.07 0.00 0.00 -
NAPS 1.7292 1.7751 1.4579 1.2646 0.9991 0.6438 0.6216 18.57%
Adjusted Per Share Value based on latest NOSH - 1,270,214
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 38.58 32.06 32.18 24.51 16.47 10.89 7.33 31.85%
EPS 2.04 11.46 7.64 6.49 4.09 2.08 1.15 10.01%
DPS 1.03 3.94 2.12 4.66 1.19 0.00 0.00 -
NAPS 0.5956 0.5847 0.4168 0.1954 0.1478 0.0548 0.0529 49.65%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.37 2.19 2.18 2.74 2.18 2.26 1.05 -
P/RPS 1.22 2.25 1.94 1.73 1.96 1.77 1.22 0.00%
P/EPS 23.08 6.29 8.16 6.53 7.88 9.25 7.77 19.87%
EY 4.33 15.89 12.26 15.33 12.69 10.81 12.87 -16.58%
DY 2.18 5.46 3.40 11.00 3.70 0.00 0.00 -
P/NAPS 0.79 1.23 1.50 2.17 2.18 3.51 1.69 -11.89%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 12/05/16 07/05/15 15/05/14 03/05/13 11/05/12 11/05/11 27/05/10 -
Price 1.28 2.01 2.17 2.80 2.26 1.44 1.03 -
P/RPS 1.14 2.07 1.93 1.76 2.03 1.13 1.20 -0.85%
P/EPS 21.56 5.78 8.12 6.67 8.17 5.89 7.62 18.90%
EY 4.64 17.32 12.31 15.00 12.25 16.97 13.12 -15.89%
DY 2.34 5.95 3.41 10.76 3.57 0.00 0.00 -
P/NAPS 0.74 1.13 1.49 2.21 2.26 2.24 1.66 -12.58%

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