[MBSB] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 33.01%
YoY- 59.36%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 3,157,125 3,114,935 3,263,598 3,273,374 3,172,121 2,636,004 2,646,182 2.98%
PBT 742,589 560,268 833,123 426,092 236,472 823,244 962,203 -4.22%
Tax -182,773 -150,833 -200,528 -158,191 -68,358 119,363 -334,095 -9.55%
NP 559,816 409,435 632,595 267,901 168,114 942,607 628,108 -1.89%
-
NP to SH 559,816 409,435 632,595 267,901 168,114 942,607 628,108 -1.89%
-
Tax Rate 24.61% 26.92% 24.07% 37.13% 28.91% -14.50% 34.72% -
Total Cost 2,597,309 2,705,500 2,631,003 3,005,473 3,004,007 1,693,397 2,018,074 4.29%
-
Net Worth 8,454,187 7,899,484 6,951,250 6,824,026 4,897,291 4,807,542 3,426,744 16.22%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - 297,163 173,963 84,691 323,960 174,031 -
Div Payout % - - 46.98% 64.94% 50.38% 34.37% 27.71% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 8,454,187 7,899,484 6,951,250 6,824,026 4,897,291 4,807,542 3,426,744 16.22%
NOSH 6,389,101 6,389,101 6,149,933 5,789,942 2,832,113 2,708,322 2,350,465 18.11%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 17.73% 13.14% 19.38% 8.18% 5.30% 35.76% 23.74% -
ROE 6.62% 5.18% 9.10% 3.93% 3.43% 19.61% 18.33% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 47.03 48.75 54.91 56.54 112.01 97.33 112.58 -13.52%
EPS 8.34 6.41 10.64 4.63 5.94 34.80 26.72 -17.62%
DPS 0.00 0.00 5.00 3.00 2.99 11.96 7.40 -
NAPS 1.2593 1.2364 1.1696 1.1786 1.7292 1.7751 1.4579 -2.40%
Adjusted Per Share Value based on latest NOSH - 5,789,942
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 38.40 37.88 39.69 39.81 38.58 32.06 32.18 2.98%
EPS 6.81 4.98 7.69 3.26 2.04 11.46 7.64 -1.89%
DPS 0.00 0.00 3.61 2.12 1.03 3.94 2.12 -
NAPS 1.0282 0.9607 0.8454 0.8299 0.5956 0.5847 0.4168 16.22%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.56 0.955 1.12 1.30 1.37 2.19 2.18 -
P/RPS 1.19 1.96 2.04 2.30 1.22 2.25 1.94 -7.81%
P/EPS 6.72 14.90 10.52 28.10 23.08 6.29 8.16 -3.18%
EY 14.89 6.71 9.50 3.56 4.33 15.89 12.26 3.28%
DY 0.00 0.00 4.46 2.31 2.18 5.46 3.40 -
P/NAPS 0.44 0.77 0.96 1.10 0.79 1.23 1.50 -18.47%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 25/06/20 24/06/19 28/05/18 24/05/17 12/05/16 07/05/15 15/05/14 -
Price 0.655 0.915 1.21 1.27 1.28 2.01 2.17 -
P/RPS 1.39 1.88 2.20 2.25 1.14 2.07 1.93 -5.31%
P/EPS 7.85 14.28 11.37 27.45 21.56 5.78 8.12 -0.56%
EY 12.73 7.00 8.80 3.64 4.64 17.32 12.31 0.56%
DY 0.00 0.00 4.13 2.37 2.34 5.95 3.41 -
P/NAPS 0.52 0.74 1.03 1.08 0.74 1.13 1.49 -16.07%

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