[MBL] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock

[MBL] MUAR BAN LEE GROUP BERHAD

Announcement Date

28-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 73.2%

YoY- 90.11%

Quarter Report

MBL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Annualized Quarter Result
Revenue	151,132	169,925	161,357	144,126	131,168	157,515	141,629	4.42%
YoY %	-11.06%	5.31%	11.96%	9.88%	-16.73%	11.22%	-	-
Horiz. %	106.71%	119.98%	113.93%	101.76%	92.61%	111.22%	100.00%	-
PBT	10,168	29,208	27,325	20,704	11,436	18,932	17,532	-30.43%
YoY %	-65.19%	6.89%	31.98%	81.04%	-39.59%	7.99%	-	-
Horiz. %	58.00%	166.60%	155.86%	118.09%	65.23%	107.99%	100.00%	-
Tax	-3,216	-8,835	-8,833	-6,828	-3,664	-6,268	-5,660	-31.37%
YoY %	63.60%	-0.02%	-29.36%	-86.35%	41.54%	-10.74%	-	-
Horiz. %	56.82%	156.10%	156.06%	120.64%	64.73%	110.74%	100.00%	-
NP	6,952	20,373	18,492	13,876	7,772	12,664	11,872	-29.98%
YoY %	-65.88%	10.17%	33.27%	78.54%	-38.63%	6.67%	-	-
Horiz. %	58.56%	171.61%	155.76%	116.88%	65.46%	106.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,904	19,445	18,846	14,528	8,388	12,991	12,504	-39.33%
YoY %	-69.64%	3.18%	29.72%	73.20%	-35.43%	3.89%	-	-
Horiz. %	47.22%	155.51%	150.72%	116.19%	67.08%	103.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.63%	30.25%	32.33%	32.98%	32.04%	33.11%	32.28%	-
YoY %	4.56%	-6.43%	-1.97%	2.93%	-3.23%	2.57%	-	-
Horiz. %	97.99%	93.71%	100.15%	102.17%	99.26%	102.57%	100.00%	-
Total Cost	144,180	149,552	142,865	130,250	123,396	144,851	129,757	7.27%
YoY %	-3.59%	4.68%	9.69%	5.55%	-14.81%	11.63%	-	-
Horiz. %	111.12%	115.26%	110.10%	100.38%	95.10%	111.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	137,151	138,941	134,222	127,959	125,164	123,597	120,376	9.07%
YoY %	-1.29%	3.52%	4.89%	2.23%	1.27%	2.68%	-	-
Horiz. %	113.94%	115.42%	111.50%	106.30%	103.98%	102.68%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Dividend
Div	-	4,530	6,055	9,139	10,093	2,990	-	-
YoY %	-	-25.19%	-33.75%	-9.45%	237.56%	0.00%	-	-
Horiz. %	-	151.51%	202.51%	305.65%	337.56%	100.00%	-	-
Div Payout %	-	23.30%	32.13%	62.91%	120.34%	23.02%	-	-
YoY %	-	-27.48%	-48.93%	-47.72%	422.76%	0.00%	-	-
Horiz. %	-	101.22%	139.57%	273.28%	522.76%	100.00%	-	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Equity
Net Worth	137,151	138,941	134,222	127,959	125,164	123,597	120,376	9.07%
YoY %	-1.29%	3.52%	4.89%	2.23%	1.27%	2.68%	-	-
Horiz. %	113.94%	115.42%	111.50%	106.30%	103.98%	102.68%	100.00%	-
NOSH	107,413	107,213	106,693	103,924	103,000	103,000	101,126	4.09%
YoY %	0.19%	0.49%	2.66%	0.90%	0.00%	1.85%	-	-
Horiz. %	106.22%	106.02%	105.51%	102.77%	101.85%	101.85%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Ratio Analysis
NP Margin	4.60%	11.99%	11.46%	9.63%	5.93%	8.04%	8.38%	-
YoY %	-61.63%	4.62%	19.00%	62.39%	-26.24%	-4.06%	-	-
Horiz. %	54.89%	143.08%	136.75%	114.92%	70.76%	95.94%	100.00%	-
ROE	4.30%	14.00%	14.04%	11.35%	6.70%	10.51%	10.39%	-
YoY %	-69.29%	-0.28%	23.70%	69.40%	-36.25%	1.15%	-	-
Horiz. %	41.39%	134.74%	135.13%	109.24%	64.49%	101.15%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Per Share
RPS	152.07	168.77	159.89	141.92	129.95	158.03	142.36	4.49%
YoY %	-9.90%	5.55%	12.66%	9.21%	-17.77%	11.01%	-	-
Horiz. %	106.82%	118.55%	112.31%	99.69%	91.28%	111.01%	100.00%	-
EPS	5.88	19.26	18.67	14.30	8.28	13.03	12.57	-39.71%
YoY %	-69.47%	3.16%	30.56%	72.71%	-36.45%	3.66%	-	-
Horiz. %	46.78%	153.22%	148.53%	113.76%	65.87%	103.66%	100.00%	-
DPS	0.00	4.50	6.00	9.00	10.00	3.00	0.00	-
YoY %	0.00%	-25.00%	-33.33%	-10.00%	233.33%	0.00%	-	-
Horiz. %	0.00%	150.00%	200.00%	300.00%	333.33%	100.00%	-	-
NAPS	1.38	1.38	1.33	1.26	1.24	1.24	1.21	9.15%
YoY %	0.00%	3.76%	5.56%	1.61%	0.00%	2.48%	-	-
Horiz. %	114.05%	114.05%	109.92%	104.13%	102.48%	102.48%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 103,924
RPS	60.74	68.29	64.85	57.92	52.72	63.30	56.92	4.42%
YoY %	-11.06%	5.30%	11.96%	9.86%	-16.71%	11.21%	-	-
Horiz. %	106.71%	119.98%	113.93%	101.76%	92.62%	111.21%	100.00%	-
EPS	2.37	7.81	7.57	5.84	3.37	5.22	5.03	-39.42%
YoY %	-69.65%	3.17%	29.62%	73.29%	-35.44%	3.78%	-	-
Horiz. %	47.12%	155.27%	150.50%	116.10%	67.00%	103.78%	100.00%	-
DPS	0.00	1.82	2.43	3.67	4.06	1.20	0.00	-
YoY %	0.00%	-25.10%	-33.79%	-9.61%	238.33%	0.00%	-	-
Horiz. %	0.00%	151.67%	202.50%	305.83%	338.33%	100.00%	-	-
NAPS	0.5512	0.5584	0.5394	0.5143	0.503	0.4967	0.4838	9.07%
YoY %	-1.29%	3.52%	4.88%	2.25%	1.27%	2.67%	-	-
Horiz. %	113.93%	115.42%	111.49%	106.30%	103.97%	102.67%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	-
Price	1.01	1.38	1.18	1.25	1.25	1.01	1.14	-
P/RPS	0.66	0.82	0.74	0.88	0.96	0.64	0.80	-12.02%
YoY %	-19.51%	10.81%	-15.91%	-8.33%	50.00%	-20.00%	-	-
Horiz. %	82.50%	102.50%	92.50%	110.00%	120.00%	80.00%	100.00%	-
P/EPS	17.00	7.15	6.32	8.74	15.04	7.75	9.07	51.95%
YoY %	137.76%	13.13%	-27.69%	-41.89%	94.06%	-14.55%	-	-
Horiz. %	187.43%	78.83%	69.68%	96.36%	165.82%	85.45%	100.00%	-
EY	5.88	14.00	15.83	11.44	6.65	12.90	11.03	-34.22%
YoY %	-58.00%	-11.56%	38.37%	72.03%	-48.45%	16.95%	-	-
Horiz. %	53.31%	126.93%	143.52%	103.72%	60.29%	116.95%	100.00%	-
DY	0.00	3.26	5.08	7.20	8.00	2.97	0.00	-
YoY %	0.00%	-35.83%	-29.44%	-10.00%	169.36%	0.00%	-	-
Horiz. %	0.00%	109.76%	171.04%	242.42%	269.36%	100.00%	-	-
P/NAPS	0.73	1.00	0.89	0.99	1.01	0.81	0.94	-15.49%
YoY %	-27.00%	12.36%	-10.10%	-1.98%	24.69%	-13.83%	-	-
Horiz. %	77.66%	106.38%	94.68%	105.32%	107.45%	86.17%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	30/06/20	26/02/20	29/11/19	28/08/19	29/05/19	27/02/19	23/11/18	-
Price	1.30	1.31	1.34	1.19	1.38	1.08	1.03	-
P/RPS	0.85	0.78	0.84	0.84	1.06	0.68	0.72	11.68%
YoY %	8.97%	-7.14%	0.00%	-20.75%	55.88%	-5.56%	-	-
Horiz. %	118.06%	108.33%	116.67%	116.67%	147.22%	94.44%	100.00%	-
P/EPS	21.88	6.78	7.18	8.32	16.61	8.29	8.19	92.41%
YoY %	222.71%	-5.57%	-13.70%	-49.91%	100.36%	1.22%	-	-
Horiz. %	267.16%	82.78%	87.67%	101.59%	202.81%	101.22%	100.00%	-
EY	4.57	14.74	13.94	12.02	6.02	12.07	12.20	-48.00%
YoY %	-69.00%	5.74%	15.97%	99.67%	-50.12%	-1.07%	-	-
Horiz. %	37.46%	120.82%	114.26%	98.52%	49.34%	98.93%	100.00%	-
DY	0.00	3.44	4.48	7.56	7.25	2.78	0.00	-
YoY %	0.00%	-23.21%	-40.74%	4.28%	160.79%	0.00%	-	-
Horiz. %	0.00%	123.74%	161.15%	271.94%	260.79%	100.00%	-	-
P/NAPS	0.94	0.95	1.01	0.94	1.11	0.87	0.85	6.93%
YoY %	-1.05%	-5.94%	7.45%	-15.32%	27.59%	2.35%	-	-
Horiz. %	110.59%	111.76%	118.82%	110.59%	130.59%	102.35%	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