[MBL] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 45.78%
YoY- -55.11%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 22,745 12,007 50,335 41,363 27,878 15,237 78,799 -56.42%
PBT 2,427 1,605 7,540 5,977 4,085 2,760 17,334 -73.13%
Tax -368 -165 -1,257 -471 -306 -46 -949 -46.91%
NP 2,059 1,440 6,283 5,506 3,779 2,714 16,385 -75.00%
-
NP to SH 2,070 1,441 6,306 5,512 3,781 2,714 16,435 -74.96%
-
Tax Rate 15.16% 10.28% 16.67% 7.88% 7.49% 1.67% 5.47% -
Total Cost 20,686 10,567 44,052 35,857 24,099 12,523 62,414 -52.20%
-
Net Worth 80,959 64,844 81,838 84,658 82,795 84,639 81,858 -0.73%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 2,760 - 6,436 2,760 2,759 - 9,197 -55.27%
Div Payout % 133.33% - 102.07% 50.08% 72.99% - 55.96% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 80,959 64,844 81,838 84,658 82,795 84,639 81,858 -0.73%
NOSH 92,000 72,050 91,953 92,020 91,995 91,999 91,976 0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.05% 11.99% 12.48% 13.31% 13.56% 17.81% 20.79% -
ROE 2.56% 2.22% 7.71% 6.51% 4.57% 3.21% 20.08% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.72 16.66 54.74 44.95 30.30 16.56 85.67 -56.43%
EPS 2.25 2.00 6.85 5.99 4.11 2.95 17.86 -74.96%
DPS 3.00 0.00 7.00 3.00 3.00 0.00 10.00 -55.28%
NAPS 0.88 0.90 0.89 0.92 0.90 0.92 0.89 -0.75%
Adjusted Per Share Value based on latest NOSH - 92,074
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.01 5.28 22.14 18.20 12.26 6.70 34.66 -56.40%
EPS 0.91 0.63 2.77 2.42 1.66 1.19 7.23 -74.98%
DPS 1.21 0.00 2.83 1.21 1.21 0.00 4.05 -55.40%
NAPS 0.3561 0.2852 0.36 0.3724 0.3642 0.3723 0.3601 -0.74%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.96 1.02 1.05 1.04 1.12 0.97 0.94 -
P/RPS 3.88 6.12 1.92 2.31 3.70 5.86 1.10 132.25%
P/EPS 42.67 51.00 15.31 17.36 27.25 32.88 5.26 305.28%
EY 2.34 1.96 6.53 5.76 3.67 3.04 19.01 -75.34%
DY 3.13 0.00 6.67 2.88 2.68 0.00 10.64 -55.86%
P/NAPS 1.09 1.13 1.18 1.13 1.24 1.05 1.06 1.88%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 27/05/14 28/02/14 26/11/13 26/08/13 27/05/13 27/02/13 -
Price 0.92 1.00 1.10 1.04 1.01 1.23 0.885 -
P/RPS 3.72 6.00 2.01 2.31 3.33 7.43 1.03 135.95%
P/EPS 40.89 50.00 16.04 17.36 24.57 41.69 4.95 310.22%
EY 2.45 2.00 6.23 5.76 4.07 2.40 20.19 -75.58%
DY 3.26 0.00 6.36 2.88 2.97 0.00 11.30 -56.43%
P/NAPS 1.05 1.11 1.24 1.13 1.12 1.34 0.99 4.01%

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