[MBSB] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 51.66%
YoY- 136.13%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 3,085,078 3,157,125 3,114,935 3,263,598 3,273,374 3,172,121 2,636,004 2.65%
PBT 577,904 742,589 560,268 833,123 426,092 236,472 823,244 -5.72%
Tax -171,920 -182,773 -150,833 -200,528 -158,191 -68,358 119,363 -
NP 405,984 559,816 409,435 632,595 267,901 168,114 942,607 -13.08%
-
NP to SH 405,984 559,816 409,435 632,595 267,901 168,114 942,607 -13.08%
-
Tax Rate 29.75% 24.61% 26.92% 24.07% 37.13% 28.91% -14.50% -
Total Cost 2,679,094 2,597,309 2,705,500 2,631,003 3,005,473 3,004,007 1,693,397 7.93%
-
Net Worth 8,252,785 8,454,187 7,899,484 6,951,250 6,824,026 4,897,291 4,807,542 9.41%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - 297,163 173,963 84,691 323,960 -
Div Payout % - - - 46.98% 64.94% 50.38% 34.37% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 8,252,785 8,454,187 7,899,484 6,951,250 6,824,026 4,897,291 4,807,542 9.41%
NOSH 6,975,388 6,389,101 6,389,101 6,149,933 5,789,942 2,832,113 2,708,322 17.06%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 13.16% 17.73% 13.14% 19.38% 8.18% 5.30% 35.76% -
ROE 4.92% 6.62% 5.18% 9.10% 3.93% 3.43% 19.61% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 45.95 47.03 48.75 54.91 56.54 112.01 97.33 -11.74%
EPS 6.05 8.34 6.41 10.64 4.63 5.94 34.80 -25.27%
DPS 0.00 0.00 0.00 5.00 3.00 2.99 11.96 -
NAPS 1.2293 1.2593 1.2364 1.1696 1.1786 1.7292 1.7751 -5.93%
Adjusted Per Share Value based on latest NOSH - 6,149,933
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 37.52 38.40 37.88 39.69 39.81 38.58 32.06 2.65%
EPS 4.94 6.81 4.98 7.69 3.26 2.04 11.46 -13.07%
DPS 0.00 0.00 0.00 3.61 2.12 1.03 3.94 -
NAPS 1.0037 1.0282 0.9607 0.8454 0.8299 0.5956 0.5847 9.41%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.66 0.56 0.955 1.12 1.30 1.37 2.19 -
P/RPS 1.44 1.19 1.96 2.04 2.30 1.22 2.25 -7.16%
P/EPS 10.91 6.72 14.90 10.52 28.10 23.08 6.29 9.60%
EY 9.16 14.89 6.71 9.50 3.56 4.33 15.89 -8.76%
DY 0.00 0.00 0.00 4.46 2.31 2.18 5.46 -
P/NAPS 0.54 0.44 0.77 0.96 1.10 0.79 1.23 -12.80%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 25/06/20 24/06/19 28/05/18 24/05/17 12/05/16 07/05/15 -
Price 0.635 0.655 0.915 1.21 1.27 1.28 2.01 -
P/RPS 1.38 1.39 1.88 2.20 2.25 1.14 2.07 -6.52%
P/EPS 10.50 7.85 14.28 11.37 27.45 21.56 5.78 10.45%
EY 9.52 12.73 7.00 8.80 3.64 4.64 17.32 -9.48%
DY 0.00 0.00 0.00 4.13 2.37 2.34 5.95 -
P/NAPS 0.52 0.52 0.74 1.03 1.08 0.74 1.13 -12.12%

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