[MBL] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 49.79%
YoY- 92.83%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 142,995 93,485 47,877 180,561 126,521 72,922 23,658 231.45%
PBT 13,484 8,328 3,853 16,471 10,742 6,879 2,919 177.10%
Tax -3,849 -2,554 -1,028 -2,891 -1,344 -746 -74 1290.06%
NP 9,635 5,774 2,825 13,580 9,398 6,133 2,845 125.34%
-
NP to SH 8,666 5,333 2,505 11,917 7,956 5,469 2,633 121.10%
-
Tax Rate 28.54% 30.67% 26.68% 17.55% 12.51% 10.84% 2.54% -
Total Cost 133,360 87,711 45,052 166,981 117,123 66,789 20,813 244.59%
-
Net Worth 104,960 101,309 98,571 97,526 90,137 89,308 86,237 13.98%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 3,680 1,839 - - -
Div Payout % - - - 30.88% 23.12% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 104,960 101,309 98,571 97,526 90,137 89,308 86,237 13.98%
NOSH 92,000 92,000 92,000 92,006 91,976 92,070 91,742 0.18%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.74% 6.18% 5.90% 7.52% 7.43% 8.41% 12.03% -
ROE 8.26% 5.26% 2.54% 12.22% 8.83% 6.12% 3.05% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 156.67 102.43 52.46 196.25 137.56 79.20 25.79 232.56%
EPS 9.50 5.85 2.74 12.95 8.65 5.94 2.88 121.43%
DPS 0.00 0.00 0.00 4.00 2.00 0.00 0.00 -
NAPS 1.15 1.11 1.08 1.06 0.98 0.97 0.94 14.37%
Adjusted Per Share Value based on latest NOSH - 91,846
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 57.47 37.57 19.24 72.57 50.85 29.31 9.51 231.40%
EPS 3.48 2.14 1.01 4.79 3.20 2.20 1.06 120.73%
DPS 0.00 0.00 0.00 1.48 0.74 0.00 0.00 -
NAPS 0.4218 0.4072 0.3962 0.392 0.3623 0.3589 0.3466 13.97%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.13 1.03 1.07 1.01 1.06 0.855 0.785 -
P/RPS 0.72 1.01 2.04 0.51 0.77 1.08 3.04 -61.68%
P/EPS 11.90 17.63 38.99 7.80 12.25 14.39 27.35 -42.55%
EY 8.40 5.67 2.57 12.82 8.16 6.95 3.66 73.90%
DY 0.00 0.00 0.00 3.96 1.89 0.00 0.00 -
P/NAPS 0.98 0.93 0.99 0.95 1.08 0.88 0.84 10.81%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 28/08/17 31/05/17 28/02/17 28/11/16 30/08/16 25/05/16 -
Price 1.36 1.03 1.04 1.12 1.12 1.02 0.915 -
P/RPS 0.87 1.01 1.98 0.57 0.81 1.29 3.55 -60.80%
P/EPS 14.32 17.63 37.89 8.65 12.95 17.17 31.88 -41.31%
EY 6.98 5.67 2.64 11.56 7.72 5.82 3.14 70.24%
DY 0.00 0.00 0.00 3.57 1.79 0.00 0.00 -
P/NAPS 1.18 0.93 0.96 1.06 1.14 1.05 0.97 13.94%

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