[MBL] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 6.45%
YoY- -2.49%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 112,600 184,294 190,660 186,970 191,508 180,561 168,694 -23.64%
PBT 6,476 15,828 17,978 16,656 15,412 16,471 14,322 -41.11%
Tax -2,356 -5,022 -5,132 -5,108 -4,112 -2,891 -1,792 20.03%
NP 4,120 10,806 12,846 11,548 11,300 13,580 12,530 -52.39%
-
NP to SH 5,304 9,513 11,554 10,666 10,020 11,917 10,608 -37.03%
-
Tax Rate 36.38% 31.73% 28.55% 30.67% 26.68% 17.55% 12.51% -
Total Cost 108,480 173,488 177,813 175,422 180,208 166,981 156,164 -21.58%
-
Net Worth 113,433 103,135 104,960 101,309 98,571 97,526 90,137 16.57%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 3,980 1,825 - - - 3,680 2,452 38.15%
Div Payout % 75.04% 19.19% - - - 30.88% 23.12% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 113,433 103,135 104,960 101,309 98,571 97,526 90,137 16.57%
NOSH 101,126 92,000 92,000 92,000 92,000 92,006 91,976 6.53%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 3.66% 5.86% 6.74% 6.18% 5.90% 7.52% 7.43% -
ROE 4.68% 9.22% 11.01% 10.53% 10.17% 12.22% 11.77% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 113.16 201.92 208.90 204.85 209.83 196.25 183.41 -27.54%
EPS 5.32 10.42 12.67 11.70 10.96 12.95 11.53 -40.31%
DPS 4.00 2.00 0.00 0.00 0.00 4.00 2.67 30.96%
NAPS 1.14 1.13 1.15 1.11 1.08 1.06 0.98 10.61%
Adjusted Per Share Value based on latest NOSH - 92,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 45.25 74.07 76.63 75.14 76.97 72.57 67.80 -23.64%
EPS 2.13 3.82 4.64 4.29 4.03 4.79 4.26 -37.03%
DPS 1.60 0.73 0.00 0.00 0.00 1.48 0.99 37.75%
NAPS 0.4559 0.4145 0.4218 0.4072 0.3962 0.392 0.3623 16.57%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.10 1.25 1.13 1.03 1.07 1.01 1.06 -
P/RPS 0.97 0.62 0.54 0.50 0.51 0.51 0.58 40.93%
P/EPS 20.64 11.99 8.93 8.81 9.75 7.80 9.19 71.58%
EY 4.85 8.34 11.20 11.35 10.26 12.82 10.88 -41.67%
DY 3.64 1.60 0.00 0.00 0.00 3.96 2.52 27.80%
P/NAPS 0.96 1.11 0.98 0.93 0.99 0.95 1.08 -7.55%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 28/11/17 28/08/17 31/05/17 28/02/17 28/11/16 -
Price 1.00 1.28 1.36 1.03 1.04 1.12 1.12 -
P/RPS 0.88 0.63 0.65 0.50 0.50 0.57 0.61 27.70%
P/EPS 18.76 12.28 10.74 8.81 9.47 8.65 9.71 55.18%
EY 5.33 8.14 9.31 11.35 10.56 11.56 10.30 -35.57%
DY 4.00 1.56 0.00 0.00 0.00 3.57 2.38 41.40%
P/NAPS 0.88 1.13 1.18 0.93 0.96 1.06 1.14 -15.86%

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