[MBL] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 12.34%
YoY- 92.83%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 190,660 186,970 191,508 180,561 168,694 145,844 94,632 59.45%
PBT 17,978 16,656 15,412 16,471 14,322 13,758 11,676 33.30%
Tax -5,132 -5,108 -4,112 -2,891 -1,792 -1,492 -296 568.71%
NP 12,846 11,548 11,300 13,580 12,530 12,266 11,380 8.40%
-
NP to SH 11,554 10,666 10,020 11,917 10,608 10,938 10,532 6.36%
-
Tax Rate 28.55% 30.67% 26.68% 17.55% 12.51% 10.84% 2.54% -
Total Cost 177,813 175,422 180,208 166,981 156,164 133,578 83,252 65.77%
-
Net Worth 104,960 101,309 98,571 97,526 90,137 89,308 86,237 13.98%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 3,680 2,452 - - -
Div Payout % - - - 30.88% 23.12% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 104,960 101,309 98,571 97,526 90,137 89,308 86,237 13.98%
NOSH 92,000 92,000 92,000 92,006 91,976 92,070 91,742 0.18%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.74% 6.18% 5.90% 7.52% 7.43% 8.41% 12.03% -
ROE 11.01% 10.53% 10.17% 12.22% 11.77% 12.25% 12.21% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 208.90 204.85 209.83 196.25 183.41 158.40 103.15 60.00%
EPS 12.67 11.70 10.96 12.95 11.53 11.88 11.52 6.54%
DPS 0.00 0.00 0.00 4.00 2.67 0.00 0.00 -
NAPS 1.15 1.11 1.08 1.06 0.98 0.97 0.94 14.37%
Adjusted Per Share Value based on latest NOSH - 91,846
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 76.69 75.20 77.03 72.62 67.85 58.66 38.06 59.46%
EPS 4.65 4.29 4.03 4.79 4.27 4.40 4.24 6.34%
DPS 0.00 0.00 0.00 1.48 0.99 0.00 0.00 -
NAPS 0.4222 0.4075 0.3965 0.3923 0.3625 0.3592 0.3469 13.97%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.13 1.03 1.07 1.01 1.06 0.855 0.785 -
P/RPS 0.54 0.50 0.51 0.51 0.58 0.54 0.76 -20.35%
P/EPS 8.93 8.81 9.75 7.80 9.19 7.20 6.84 19.43%
EY 11.20 11.35 10.26 12.82 10.88 13.89 14.62 -16.26%
DY 0.00 0.00 0.00 3.96 2.52 0.00 0.00 -
P/NAPS 0.98 0.93 0.99 0.95 1.08 0.88 0.84 10.81%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 28/08/17 31/05/17 28/02/17 28/11/16 30/08/16 25/05/16 -
Price 1.36 1.03 1.04 1.12 1.12 1.02 0.915 -
P/RPS 0.65 0.50 0.50 0.57 0.61 0.64 0.89 -18.88%
P/EPS 10.74 8.81 9.47 8.65 9.71 8.59 7.97 21.97%
EY 9.31 11.35 10.56 11.56 10.30 11.65 12.55 -18.03%
DY 0.00 0.00 0.00 3.57 2.38 0.00 0.00 -
P/NAPS 1.18 0.93 0.96 1.06 1.14 1.05 0.97 13.94%

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