[MBL] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 44.08%
YoY- -28.35%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 131,168 157,515 141,629 130,690 112,600 184,294 190,660 -22.08%
PBT 11,436 18,932 17,532 9,582 6,476 15,828 17,978 -26.05%
Tax -3,664 -6,268 -5,660 -3,278 -2,356 -5,022 -5,132 -20.13%
NP 7,772 12,664 11,872 6,304 4,120 10,806 12,846 -28.48%
-
NP to SH 8,388 12,991 12,504 7,642 5,304 9,513 11,554 -19.23%
-
Tax Rate 32.04% 33.11% 32.28% 34.21% 36.38% 31.73% 28.55% -
Total Cost 123,396 144,851 129,757 124,386 108,480 173,488 177,813 -21.63%
-
Net Worth 125,164 123,597 120,376 114,407 113,433 103,135 104,960 12.46%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 10,093 2,990 - - 3,980 1,825 - -
Div Payout % 120.34% 23.02% - - 75.04% 19.19% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 125,164 123,597 120,376 114,407 113,433 103,135 104,960 12.46%
NOSH 103,000 103,000 101,126 101,126 101,126 92,000 92,000 7.82%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 5.93% 8.04% 8.38% 4.82% 3.66% 5.86% 6.74% -
ROE 6.70% 10.51% 10.39% 6.68% 4.68% 9.22% 11.01% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 129.95 158.03 142.36 131.37 113.16 201.92 208.90 -27.14%
EPS 8.28 13.03 12.57 7.68 5.32 10.42 12.67 -24.71%
DPS 10.00 3.00 0.00 0.00 4.00 2.00 0.00 -
NAPS 1.24 1.24 1.21 1.15 1.14 1.13 1.15 5.15%
Adjusted Per Share Value based on latest NOSH - 101,126
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 57.70 69.29 62.30 57.49 49.53 81.07 83.87 -22.08%
EPS 3.69 5.71 5.50 3.36 2.33 4.18 5.08 -19.21%
DPS 4.44 1.32 0.00 0.00 1.75 0.80 0.00 -
NAPS 0.5506 0.5437 0.5295 0.5033 0.499 0.4537 0.4617 12.46%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.25 1.01 1.14 0.99 1.10 1.25 1.13 -
P/RPS 0.96 0.64 0.80 0.75 0.97 0.62 0.54 46.80%
P/EPS 15.04 7.75 9.07 12.89 20.64 11.99 8.93 41.60%
EY 6.65 12.90 11.03 7.76 4.85 8.34 11.20 -29.37%
DY 8.00 2.97 0.00 0.00 3.64 1.60 0.00 -
P/NAPS 1.01 0.81 0.94 0.86 0.96 1.11 0.98 2.03%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 27/02/19 23/11/18 28/08/18 30/05/18 27/02/18 28/11/17 -
Price 1.38 1.08 1.03 1.20 1.00 1.28 1.36 -
P/RPS 1.06 0.68 0.72 0.91 0.88 0.63 0.65 38.58%
P/EPS 16.61 8.29 8.19 15.62 18.76 12.28 10.74 33.77%
EY 6.02 12.07 12.20 6.40 5.33 8.14 9.31 -25.24%
DY 7.25 2.78 0.00 0.00 4.00 1.56 0.00 -
P/NAPS 1.11 0.87 0.85 1.04 0.88 1.13 1.18 -3.99%

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