[MBL] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -17.67%
YoY- -20.17%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 141,629 130,690 112,600 184,294 190,660 186,970 191,508 -18.20%
PBT 17,532 9,582 6,476 15,828 17,978 16,656 15,412 8.96%
Tax -5,660 -3,278 -2,356 -5,022 -5,132 -5,108 -4,112 23.71%
NP 11,872 6,304 4,120 10,806 12,846 11,548 11,300 3.34%
-
NP to SH 12,504 7,642 5,304 9,513 11,554 10,666 10,020 15.89%
-
Tax Rate 32.28% 34.21% 36.38% 31.73% 28.55% 30.67% 26.68% -
Total Cost 129,757 124,386 108,480 173,488 177,813 175,422 180,208 -19.64%
-
Net Worth 120,376 114,407 113,433 103,135 104,960 101,309 98,571 14.23%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 3,980 1,825 - - - -
Div Payout % - - 75.04% 19.19% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 120,376 114,407 113,433 103,135 104,960 101,309 98,571 14.23%
NOSH 101,126 101,126 101,126 92,000 92,000 92,000 92,000 6.50%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.38% 4.82% 3.66% 5.86% 6.74% 6.18% 5.90% -
ROE 10.39% 6.68% 4.68% 9.22% 11.01% 10.53% 10.17% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 142.36 131.37 113.16 201.92 208.90 204.85 209.83 -22.77%
EPS 12.57 7.68 5.32 10.42 12.67 11.70 10.96 9.55%
DPS 0.00 0.00 4.00 2.00 0.00 0.00 0.00 -
NAPS 1.21 1.15 1.14 1.13 1.15 1.11 1.08 7.86%
Adjusted Per Share Value based on latest NOSH - 92,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 62.30 57.49 49.53 81.07 83.87 82.25 84.24 -18.20%
EPS 5.50 3.36 2.33 4.18 5.08 4.69 4.41 15.84%
DPS 0.00 0.00 1.75 0.80 0.00 0.00 0.00 -
NAPS 0.5295 0.5033 0.499 0.4537 0.4617 0.4457 0.4336 14.23%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.14 0.99 1.10 1.25 1.13 1.03 1.07 -
P/RPS 0.80 0.75 0.97 0.62 0.54 0.50 0.51 34.96%
P/EPS 9.07 12.89 20.64 11.99 8.93 8.81 9.75 -4.70%
EY 11.03 7.76 4.85 8.34 11.20 11.35 10.26 4.93%
DY 0.00 0.00 3.64 1.60 0.00 0.00 0.00 -
P/NAPS 0.94 0.86 0.96 1.11 0.98 0.93 0.99 -3.39%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 28/08/18 30/05/18 27/02/18 28/11/17 28/08/17 31/05/17 -
Price 1.03 1.20 1.00 1.28 1.36 1.03 1.04 -
P/RPS 0.72 0.91 0.88 0.63 0.65 0.50 0.50 27.49%
P/EPS 8.19 15.62 18.76 12.28 10.74 8.81 9.47 -9.21%
EY 12.20 6.40 5.33 8.14 9.31 11.35 10.56 10.09%
DY 0.00 0.00 4.00 1.56 0.00 0.00 0.00 -
P/NAPS 0.85 1.04 0.88 1.13 1.18 0.93 0.96 -7.78%

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