[MBL] QoQ Cumulative 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- 246.4%

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
Cumulative Result
Revenue	37,783	169,925	121,018	72,063	32,792	157,515	106,222	-49.76%
YoY %	-77.76%	40.41%	67.93%	119.76%	-79.18%	48.29%	-	-
Horiz. %	35.57%	159.97%	113.93%	67.84%	30.87%	148.29%	100.00%	-
PBT	2,542	29,208	20,494	10,352	2,859	18,932	13,149	-66.53%
YoY %	-91.30%	42.52%	97.97%	262.08%	-84.90%	43.98%	-	-
Horiz. %	19.33%	222.13%	155.86%	78.73%	21.74%	143.98%	100.00%	-
Tax	-804	-8,835	-6,625	-3,414	-916	-6,268	-4,245	-66.98%
YoY %	90.90%	-33.36%	-94.05%	-272.71%	85.39%	-47.66%	-	-
Horiz. %	18.94%	208.13%	156.07%	80.42%	21.58%	147.66%	100.00%	-
NP	1,738	20,373	13,869	6,938	1,943	12,664	8,904	-66.31%
YoY %	-91.47%	46.90%	99.90%	257.08%	-84.66%	42.23%	-	-
Horiz. %	19.52%	228.81%	155.76%	77.92%	21.82%	142.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,476	19,445	14,135	7,264	2,097	12,991	9,378	-70.81%
YoY %	-92.41%	37.57%	94.59%	246.40%	-83.86%	38.53%	-	-
Horiz. %	15.74%	207.35%	150.73%	77.46%	22.36%	138.53%	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	36,045	149,552	107,149	65,125	30,849	144,851	97,318	-48.39%
YoY %	-75.90%	39.57%	64.53%	111.11%	-78.70%	48.84%	-	-
Horiz. %	37.04%	153.67%	110.10%	66.92%	31.70%	148.84%	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	4,541	4,569	2,523	2,990	-	-
YoY %	-	-0.24%	-0.61%	81.09%	-15.62%	0.00%	-	-
Horiz. %	-	151.51%	151.87%	152.81%	84.38%	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	1.08%	14.00%	10.53%	5.68%	1.68%	10.51%	7.79%	-
YoY %	-92.29%	32.95%	85.39%	238.10%	-84.02%	34.92%	-	-
Horiz. %	13.86%	179.72%	135.17%	72.91%	21.57%	134.92%	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	38.02	168.77	119.92	70.96	32.49	158.03	106.77	-49.72%
YoY %	-77.47%	40.74%	69.00%	118.41%	-79.44%	48.01%	-	-
Horiz. %	35.61%	158.07%	112.32%	66.46%	30.43%	148.01%	100.00%	-
EPS	1.47	19.26	14.00	7.15	2.07	13.03	9.43	-71.00%
YoY %	-92.37%	37.57%	95.80%	245.41%	-84.11%	38.18%	-	-
Horiz. %	15.59%	204.24%	148.46%	75.82%	21.95%	138.18%	100.00%	-
DPS	0.00	4.50	4.50	4.50	2.50	3.00	0.00	-
YoY %	0.00%	0.00%	0.00%	80.00%	-16.67%	0.00%	-	-
Horiz. %	0.00%	150.00%	150.00%	150.00%	83.33%	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	16.62	74.75	53.23	31.70	14.42	69.29	46.73	-49.76%
YoY %	-77.77%	40.43%	67.92%	119.83%	-79.19%	48.28%	-	-
Horiz. %	35.57%	159.96%	113.91%	67.84%	30.86%	148.28%	100.00%	-
EPS	0.65	8.55	6.22	3.20	0.92	5.71	4.13	-70.81%
YoY %	-92.40%	37.46%	94.37%	247.83%	-83.89%	38.26%	-	-
Horiz. %	15.74%	207.02%	150.61%	77.48%	22.28%	138.26%	100.00%	-
DPS	0.00	1.99	2.00	2.01	1.11	1.32	0.00	-
YoY %	0.00%	-0.50%	-0.50%	81.08%	-15.91%	0.00%	-	-
Horiz. %	0.00%	150.76%	151.52%	152.27%	84.09%	100.00%	-	-
NAPS	0.6033	0.6112	0.5904	0.5629	0.5506	0.5437	0.5295	9.07%
YoY %	-1.29%	3.52%	4.89%	2.23%	1.27%	2.68%	-	-
Horiz. %	113.94%	115.43%	111.50%	106.31%	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
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	2.66	0.82	0.98	1.76	3.85	0.64	1.07	83.41%
YoY %	224.39%	-16.33%	-44.32%	-54.29%	501.56%	-40.19%	-	-
Horiz. %	248.60%	76.64%	91.59%	164.49%	359.81%	59.81%	100.00%	-
P/EPS	68.01	7.15	8.42	17.48	60.17	7.75	12.09	215.96%
YoY %	851.19%	-15.08%	-51.83%	-70.95%	676.39%	-35.90%	-	-
Horiz. %	562.53%	59.14%	69.64%	144.58%	497.68%	64.10%	100.00%	-
EY	1.47	14.00	11.87	5.72	1.66	12.90	8.27	-68.35%
YoY %	-89.50%	17.94%	107.52%	244.58%	-87.13%	55.99%	-	-
Horiz. %	17.78%	169.29%	143.53%	69.17%	20.07%	155.99%	100.00%	-
DY	0.00	3.26	3.81	3.60	2.00	2.97	0.00	-
YoY %	0.00%	-14.44%	5.83%	80.00%	-32.66%	0.00%	-	-
Horiz. %	0.00%	109.76%	128.28%	121.21%	67.34%	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	3.42	0.78	1.12	1.68	4.25	0.68	0.96	133.07%
YoY %	338.46%	-30.36%	-33.33%	-60.47%	525.00%	-29.17%	-	-
Horiz. %	356.25%	81.25%	116.67%	175.00%	442.71%	70.83%	100.00%	-
P/EPS	87.53	6.78	9.57	16.64	66.43	8.29	10.93	299.76%
YoY %	1,191.00%	-29.15%	-42.49%	-74.95%	701.33%	-24.15%	-	-
Horiz. %	800.82%	62.03%	87.56%	152.24%	607.78%	75.85%	100.00%	-
EY	1.14	14.74	10.45	6.01	1.51	12.07	9.15	-75.02%
YoY %	-92.27%	41.05%	73.88%	298.01%	-87.49%	31.91%	-	-
Horiz. %	12.46%	161.09%	114.21%	65.68%	16.50%	131.91%	100.00%	-
DY	0.00	3.44	3.36	3.78	1.81	2.78	0.00	-
YoY %	0.00%	2.38%	-11.11%	108.84%	-34.89%	0.00%	-	-
Horiz. %	0.00%	123.74%	120.86%	135.97%	65.11%	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