[MBL] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 277.98%
YoY- -23.2%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 73,267 216,196 132,773 81,860 37,783 169,925 121,018 -28.41%
PBT 2,402 15,469 12,475 7,928 2,542 29,208 20,494 -76.01%
Tax -714 -4,737 -4,092 -1,735 -804 -8,835 -6,625 -77.32%
NP 1,688 10,732 8,383 6,193 1,738 20,373 13,869 -75.40%
-
NP to SH 1,493 9,771 7,632 5,579 1,476 19,445 14,135 -77.62%
-
Tax Rate 29.73% 30.62% 32.80% 21.88% 31.63% 30.25% 32.33% -
Total Cost 71,579 205,464 124,390 75,667 36,045 149,552 107,149 -23.56%
-
Net Worth 164,766 155,250 150,490 141,583 137,151 138,941 134,222 14.63%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - 4,530 4,541 -
Div Payout % - - - - - 23.30% 32.13% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 164,766 155,250 150,490 141,583 137,151 138,941 134,222 14.63%
NOSH 224,580 224,580 224,540 108,345 107,413 107,213 106,693 64.16%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 2.30% 4.96% 6.31% 7.57% 4.60% 11.99% 11.46% -
ROE 0.91% 6.29% 5.07% 3.94% 1.08% 14.00% 10.53% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 35.13 104.44 64.41 83.26 38.02 168.77 119.92 -55.85%
EPS 0.72 4.73 3.70 5.55 1.47 19.26 14.00 -86.14%
DPS 0.00 0.00 0.00 0.00 0.00 4.50 4.50 -
NAPS 0.79 0.75 0.73 1.44 1.38 1.38 1.33 -29.31%
Adjusted Per Share Value based on latest NOSH - 108,345
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 29.45 86.89 53.36 32.90 15.18 68.29 48.64 -28.40%
EPS 0.60 3.93 3.07 2.24 0.59 7.81 5.68 -77.62%
DPS 0.00 0.00 0.00 0.00 0.00 1.82 1.83 -
NAPS 0.6622 0.6239 0.6048 0.569 0.5512 0.5584 0.5394 14.63%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.605 0.615 0.64 1.30 1.01 1.38 1.18 -
P/RPS 1.72 0.59 0.99 1.56 2.66 0.82 0.98 45.45%
P/EPS 84.52 13.03 17.29 22.91 68.01 7.15 8.42 364.68%
EY 1.18 7.68 5.78 4.36 1.47 14.00 11.87 -78.51%
DY 0.00 0.00 0.00 0.00 0.00 3.26 3.81 -
P/NAPS 0.77 0.82 0.88 0.90 0.73 1.00 0.89 -9.19%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/06/21 31/03/21 27/11/20 28/08/20 30/06/20 26/02/20 29/11/19 -
Price 0.605 0.605 0.615 1.47 1.30 1.31 1.34 -
P/RPS 1.72 0.58 0.95 1.77 3.42 0.78 1.12 33.07%
P/EPS 84.52 12.82 16.61 25.91 87.53 6.78 9.57 326.70%
EY 1.18 7.80 6.02 3.86 1.14 14.74 10.45 -76.60%
DY 0.00 0.00 0.00 0.00 0.00 3.44 3.36 -
P/NAPS 0.77 0.81 0.84 1.02 0.94 0.95 1.01 -16.53%

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