[MBL] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 145.43%
YoY- 8.22%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 72,063 32,792 157,515 106,222 65,345 28,150 184,294 -46.61%
PBT 10,352 2,859 18,932 13,149 4,791 1,619 15,828 -24.71%
Tax -3,414 -916 -6,268 -4,245 -1,639 -589 -5,022 -22.74%
NP 6,938 1,943 12,664 8,904 3,152 1,030 10,806 -25.63%
-
NP to SH 7,264 2,097 12,991 9,378 3,821 1,326 9,513 -16.49%
-
Tax Rate 32.98% 32.04% 33.11% 32.28% 34.21% 36.38% 31.73% -
Total Cost 65,125 30,849 144,851 97,318 62,193 27,120 173,488 -48.05%
-
Net Worth 127,959 125,164 123,597 120,376 114,407 113,433 103,135 15.50%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 4,569 2,523 2,990 - - 995 1,825 84.68%
Div Payout % 62.91% 120.34% 23.02% - - 75.04% 19.19% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 127,959 125,164 123,597 120,376 114,407 113,433 103,135 15.50%
NOSH 103,924 103,000 103,000 101,126 101,126 101,126 92,000 8.48%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 9.63% 5.93% 8.04% 8.38% 4.82% 3.66% 5.86% -
ROE 5.68% 1.68% 10.51% 7.79% 3.34% 1.17% 9.22% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 70.96 32.49 158.03 106.77 65.68 28.29 201.92 -50.29%
EPS 7.15 2.07 13.03 9.43 3.84 1.33 10.42 -22.25%
DPS 4.50 2.50 3.00 0.00 0.00 1.00 2.00 71.96%
NAPS 1.26 1.24 1.24 1.21 1.15 1.14 1.13 7.55%
Adjusted Per Share Value based on latest NOSH - 101,126
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 31.70 14.42 69.29 46.73 28.74 12.38 81.07 -46.61%
EPS 3.20 0.92 5.71 4.13 1.68 0.58 4.18 -16.35%
DPS 2.01 1.11 1.32 0.00 0.00 0.44 0.80 85.12%
NAPS 0.5629 0.5506 0.5437 0.5295 0.5033 0.499 0.4537 15.50%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.25 1.25 1.01 1.14 0.99 1.10 1.25 -
P/RPS 1.76 3.85 0.64 1.07 1.51 3.89 0.62 100.86%
P/EPS 17.48 60.17 7.75 12.09 25.78 82.54 11.99 28.66%
EY 5.72 1.66 12.90 8.27 3.88 1.21 8.34 -22.28%
DY 3.60 2.00 2.97 0.00 0.00 0.91 1.60 71.96%
P/NAPS 0.99 1.01 0.81 0.94 0.86 0.96 1.11 -7.36%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 29/05/19 27/02/19 23/11/18 28/08/18 30/05/18 27/02/18 -
Price 1.19 1.38 1.08 1.03 1.20 1.00 1.28 -
P/RPS 1.68 4.25 0.68 0.96 1.83 3.53 0.63 92.64%
P/EPS 16.64 66.43 8.29 10.93 31.24 75.04 12.28 22.52%
EY 6.01 1.51 12.07 9.15 3.20 1.33 8.14 -18.35%
DY 3.78 1.81 2.78 0.00 0.00 1.00 1.56 80.69%
P/NAPS 0.94 1.11 0.87 0.85 1.04 0.88 1.13 -11.57%

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