[MBSB] YoY TTM Result on 31-Mar-2014 [#1]

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	3,273,374	3,172,121	2,636,004	2,646,182	2,015,156	1,353,818	895,315	24.09%
YoY %	3.19%	20.34%	-0.38%	31.31%	48.85%	51.21%	-	-
Horiz. %	365.61%	354.30%	294.42%	295.56%	225.08%	151.21%	100.00%	-
PBT	426,092	236,472	823,244	962,203	782,867	447,706	255,247	8.90%
YoY %	80.19%	-71.28%	-14.44%	22.91%	74.86%	75.40%	-	-
Horiz. %	166.93%	92.64%	322.53%	376.97%	306.71%	175.40%	100.00%	-
Tax	-158,191	-68,358	119,363	-334,095	-249,487	-111,139	-84,134	11.08%
YoY %	-131.42%	-157.27%	135.73%	-33.91%	-124.48%	-32.10%	-	-
Horiz. %	188.02%	81.25%	-141.87%	397.10%	296.54%	132.10%	100.00%	-
NP	267,901	168,114	942,607	628,108	533,380	336,567	171,113	7.75%
YoY %	59.36%	-82.16%	50.07%	17.76%	58.48%	96.69%	-	-
Horiz. %	156.56%	98.25%	550.87%	367.07%	311.71%	196.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	267,901	168,114	942,607	628,108	533,380	336,567	171,113	7.75%
YoY %	59.36%	-82.16%	50.07%	17.76%	58.48%	96.69%	-	-
Horiz. %	156.56%	98.25%	550.87%	367.07%	311.71%	196.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.13%	28.91%	-14.50%	34.72%	31.87%	24.82%	32.96%	-
YoY %	28.43%	299.38%	-141.76%	8.94%	28.40%	-24.70%	-	-
Horiz. %	112.65%	87.71%	-43.99%	105.34%	96.69%	75.30%	100.00%	-
Total Cost	3,005,473	3,004,007	1,693,397	2,018,074	1,481,776	1,017,251	724,202	26.74%
YoY %	0.05%	77.40%	-16.09%	36.19%	45.66%	40.47%	-	-
Horiz. %	415.00%	414.80%	233.83%	278.66%	204.61%	140.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,824,026	4,897,291	4,807,542	3,426,744	1,606,312	1,215,061	450,858	57.21%
YoY %	39.34%	1.87%	40.29%	113.33%	32.20%	169.50%	-	-
Horiz. %	1,513.56%	1,086.22%	1,066.31%	760.05%	356.28%	269.50%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	173,963	84,691	323,960	174,031	382,817	98,166	-	-
YoY %	105.41%	-73.86%	86.15%	-54.54%	289.97%	0.00%	-	-
Horiz. %	177.21%	86.27%	330.01%	177.28%	389.97%	100.00%	-	-
Div Payout %	64.94%	50.38%	34.37%	27.71%	71.77%	29.17%	-	-
YoY %	28.90%	46.58%	24.03%	-61.39%	146.04%	0.00%	-	-
Horiz. %	222.63%	172.71%	117.83%	94.99%	246.04%	100.00%	-	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	6,824,026	4,897,291	4,807,542	3,426,744	1,606,312	1,215,061	450,858	57.21%
YoY %	39.34%	1.87%	40.29%	113.33%	32.20%	169.50%	-	-
Horiz. %	1,513.56%	1,086.22%	1,066.31%	760.05%	356.28%	269.50%	100.00%	-
NOSH	5,789,942	2,832,113	2,708,322	2,350,465	1,270,214	1,216,156	700,307	42.15%
YoY %	104.44%	4.57%	15.22%	85.04%	4.44%	73.66%	-	-
Horiz. %	826.77%	404.41%	386.73%	335.63%	181.38%	173.66%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	8.18%	5.30%	35.76%	23.74%	26.47%	24.86%	19.11%	-
YoY %	54.34%	-85.18%	50.63%	-10.31%	6.48%	30.09%	-	-
Horiz. %	42.80%	27.73%	187.13%	124.23%	138.51%	130.09%	100.00%	-
ROE	3.93%	3.43%	19.61%	18.33%	33.21%	27.70%	37.95%	-
YoY %	14.58%	-82.51%	6.98%	-44.81%	19.89%	-27.01%	-	-
Horiz. %	10.36%	9.04%	51.67%	48.30%	87.51%	72.99%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	56.54	112.01	97.33	112.58	158.65	111.32	127.85	-12.70%
YoY %	-49.52%	15.08%	-13.55%	-29.04%	42.52%	-12.93%	-	-
Horiz. %	44.22%	87.61%	76.13%	88.06%	124.09%	87.07%	100.00%	-
EPS	4.63	5.94	34.80	26.72	41.99	27.67	24.43	-24.19%
YoY %	-22.05%	-82.93%	30.24%	-36.37%	51.75%	13.26%	-	-
Horiz. %	18.95%	24.31%	142.45%	109.37%	171.88%	113.26%	100.00%	-
DPS	3.00	2.99	11.96	7.40	30.14	8.07	0.00	-
YoY %	0.33%	-75.00%	61.62%	-75.45%	273.48%	0.00%	-	-
Horiz. %	37.17%	37.05%	148.20%	91.70%	373.48%	100.00%	-	-
NAPS	1.1786	1.7292	1.7751	1.4579	1.2646	0.9991	0.6438	10.59%
YoY %	-31.84%	-2.59%	21.76%	15.29%	26.57%	55.19%	-	-
Horiz. %	183.07%	268.59%	275.72%	226.45%	196.43%	155.19%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 2,350,465
RPS	39.81	38.58	32.06	32.18	24.51	16.47	10.89	24.09%
YoY %	3.19%	20.34%	-0.37%	31.29%	48.82%	51.24%	-	-
Horiz. %	365.56%	354.27%	294.40%	295.50%	225.07%	151.24%	100.00%	-
EPS	3.26	2.04	11.46	7.64	6.49	4.09	2.08	7.76%
YoY %	59.80%	-82.20%	50.00%	17.72%	58.68%	96.63%	-	-
Horiz. %	156.73%	98.08%	550.96%	367.31%	312.02%	196.63%	100.00%	-
DPS	2.12	1.03	3.94	2.12	4.66	1.19	0.00	-
YoY %	105.83%	-73.86%	85.85%	-54.51%	291.60%	0.00%	-	-
Horiz. %	178.15%	86.55%	331.09%	178.15%	391.60%	100.00%	-	-
NAPS	0.8299	0.5956	0.5847	0.4168	0.1954	0.1478	0.0548	57.22%
YoY %	39.34%	1.86%	40.28%	113.31%	32.21%	169.71%	-	-
Horiz. %	1,514.42%	1,086.86%	1,066.97%	760.58%	356.57%	269.71%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	1.30	1.37	2.19	2.18	2.74	2.18	2.26	-
P/RPS	2.30	1.22	2.25	1.94	1.73	1.96	1.77	4.45%
YoY %	88.52%	-45.78%	15.98%	12.14%	-11.73%	10.73%	-	-
Horiz. %	129.94%	68.93%	127.12%	109.60%	97.74%	110.73%	100.00%	-
P/EPS	28.10	23.08	6.29	8.16	6.53	7.88	9.25	20.32%
YoY %	21.75%	266.93%	-22.92%	24.96%	-17.13%	-14.81%	-	-
Horiz. %	303.78%	249.51%	68.00%	88.22%	70.59%	85.19%	100.00%	-
EY	3.56	4.33	15.89	12.26	15.33	12.69	10.81	-16.88%
YoY %	-17.78%	-72.75%	29.61%	-20.03%	20.80%	17.39%	-	-
Horiz. %	32.93%	40.06%	146.99%	113.41%	141.81%	117.39%	100.00%	-
DY	2.31	2.18	5.46	3.40	11.00	3.70	0.00	-
YoY %	5.96%	-60.07%	60.59%	-69.09%	197.30%	0.00%	-	-
Horiz. %	62.43%	58.92%	147.57%	91.89%	297.30%	100.00%	-	-
P/NAPS	1.10	0.79	1.23	1.50	2.17	2.18	3.51	-17.56%
YoY %	39.24%	-35.77%	-18.00%	-30.88%	-0.46%	-37.89%	-	-
Horiz. %	31.34%	22.51%	35.04%	42.74%	61.82%	62.11%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	24/05/17	12/05/16	07/05/15	15/05/14	03/05/13	11/05/12	11/05/11	-
Price	1.27	1.28	2.01	2.17	2.80	2.26	1.44	-
P/RPS	2.25	1.14	2.07	1.93	1.76	2.03	1.13	12.15%
YoY %	97.37%	-44.93%	7.25%	9.66%	-13.30%	79.65%	-	-
Horiz. %	199.12%	100.88%	183.19%	170.80%	155.75%	179.65%	100.00%	-
P/EPS	27.45	21.56	5.78	8.12	6.67	8.17	5.89	29.21%
YoY %	27.32%	273.01%	-28.82%	21.74%	-18.36%	38.71%	-	-
Horiz. %	466.04%	366.04%	98.13%	137.86%	113.24%	138.71%	100.00%	-
EY	3.64	4.64	17.32	12.31	15.00	12.25	16.97	-22.61%
YoY %	-21.55%	-73.21%	40.70%	-17.93%	22.45%	-27.81%	-	-
Horiz. %	21.45%	27.34%	102.06%	72.54%	88.39%	72.19%	100.00%	-
DY	2.37	2.34	5.95	3.41	10.76	3.57	0.00	-
YoY %	1.28%	-60.67%	74.49%	-68.31%	201.40%	0.00%	-	-
Horiz. %	66.39%	65.55%	166.67%	95.52%	301.40%	100.00%	-	-
P/NAPS	1.08	0.74	1.13	1.49	2.21	2.26	2.24	-11.43%
YoY %	45.95%	-34.51%	-24.16%	-32.58%	-2.21%	0.89%	-	-
Horiz. %	48.21%	33.04%	50.45%	66.52%	98.66%	100.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos