[MBL] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 23.5%
YoY- 51.92%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 168,694 145,844 94,632 62,622 53,808 56,958 56,464 107.02%
PBT 14,322 13,758 11,676 8,202 7,020 7,744 7,080 59.74%
Tax -1,792 -1,492 -296 -1,845 -1,185 -1,056 -1,160 33.52%
NP 12,530 12,266 11,380 6,357 5,834 6,688 5,920 64.62%
-
NP to SH 10,608 10,938 10,532 6,180 5,004 5,688 5,888 47.90%
-
Tax Rate 12.51% 10.84% 2.54% 22.49% 16.88% 13.64% 16.38% -
Total Cost 156,164 133,578 83,252 56,265 47,973 50,270 50,544 111.69%
-
Net Worth 90,137 89,308 86,237 84,545 83,706 82,834 83,720 5.03%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 2,452 - - 2,756 24 3,681 - -
Div Payout % 23.12% - - 44.61% 0.49% 64.72% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 90,137 89,308 86,237 84,545 83,706 82,834 83,720 5.03%
NOSH 91,976 92,070 91,742 91,897 91,985 92,038 91,999 -0.01%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.43% 8.41% 12.03% 10.15% 10.84% 11.74% 10.48% -
ROE 11.77% 12.25% 12.21% 7.31% 5.98% 6.87% 7.03% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 183.41 158.40 103.15 68.14 58.50 61.88 61.37 107.06%
EPS 11.53 11.88 11.52 6.72 5.44 6.18 6.40 47.89%
DPS 2.67 0.00 0.00 3.00 0.03 4.00 0.00 -
NAPS 0.98 0.97 0.94 0.92 0.91 0.90 0.91 5.05%
Adjusted Per Share Value based on latest NOSH - 91,945
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 67.80 58.61 38.03 25.17 21.63 22.89 22.69 107.04%
EPS 4.26 4.40 4.23 2.48 2.01 2.29 2.37 47.67%
DPS 0.99 0.00 0.00 1.11 0.01 1.48 0.00 -
NAPS 0.3623 0.3589 0.3466 0.3398 0.3364 0.3329 0.3365 5.03%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.06 0.855 0.785 0.80 0.71 0.755 0.795 -
P/RPS 0.58 0.54 0.76 1.17 1.21 1.22 1.30 -41.52%
P/EPS 9.19 7.20 6.84 11.90 13.05 12.22 12.42 -18.14%
EY 10.88 13.89 14.62 8.41 7.66 8.19 8.05 22.17%
DY 2.52 0.00 0.00 3.75 0.04 5.30 0.00 -
P/NAPS 1.08 0.88 0.84 0.87 0.78 0.84 0.87 15.46%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 30/08/16 25/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 1.12 1.02 0.915 0.79 0.785 0.67 0.77 -
P/RPS 0.61 0.64 0.89 1.16 1.34 1.08 1.25 -37.93%
P/EPS 9.71 8.59 7.97 11.75 14.43 10.84 12.03 -13.27%
EY 10.30 11.65 12.55 8.51 6.93 9.22 8.31 15.34%
DY 2.38 0.00 0.00 3.80 0.03 5.97 0.00 -
P/NAPS 1.14 1.05 0.97 0.86 0.86 0.74 0.85 21.55%

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