[MBL] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 38.53%
YoY- 36.56%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 121,018 72,063 32,792 157,515 106,222 65,345 28,150 164.15%
PBT 20,494 10,352 2,859 18,932 13,149 4,791 1,619 442.31%
Tax -6,625 -3,414 -916 -6,268 -4,245 -1,639 -589 401.27%
NP 13,869 6,938 1,943 12,664 8,904 3,152 1,030 465.09%
-
NP to SH 14,135 7,264 2,097 12,991 9,378 3,821 1,326 383.66%
-
Tax Rate 32.33% 32.98% 32.04% 33.11% 32.28% 34.21% 36.38% -
Total Cost 107,149 65,125 30,849 144,851 97,318 62,193 27,120 149.71%
-
Net Worth 134,222 127,959 125,164 123,597 120,376 114,407 113,433 11.86%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 4,541 4,569 2,523 2,990 - - 995 174.88%
Div Payout % 32.13% 62.91% 120.34% 23.02% - - 75.04% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 134,222 127,959 125,164 123,597 120,376 114,407 113,433 11.86%
NOSH 106,693 103,924 103,000 103,000 101,126 101,126 101,126 3.63%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 11.46% 9.63% 5.93% 8.04% 8.38% 4.82% 3.66% -
ROE 10.53% 5.68% 1.68% 10.51% 7.79% 3.34% 1.17% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 119.92 70.96 32.49 158.03 106.77 65.68 28.29 161.69%
EPS 14.00 7.15 2.07 13.03 9.43 3.84 1.33 379.61%
DPS 4.50 4.50 2.50 3.00 0.00 0.00 1.00 172.31%
NAPS 1.33 1.26 1.24 1.24 1.21 1.15 1.14 10.81%
Adjusted Per Share Value based on latest NOSH - 103,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 53.23 31.70 14.42 69.29 46.73 28.74 12.38 164.18%
EPS 6.22 3.20 0.92 5.71 4.13 1.68 0.58 385.60%
DPS 2.00 2.01 1.11 1.32 0.00 0.00 0.44 174.14%
NAPS 0.5904 0.5629 0.5506 0.5437 0.5295 0.5033 0.499 11.85%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.18 1.25 1.25 1.01 1.14 0.99 1.10 -
P/RPS 0.98 1.76 3.85 0.64 1.07 1.51 3.89 -60.07%
P/EPS 8.42 17.48 60.17 7.75 12.09 25.78 82.54 -78.13%
EY 11.87 5.72 1.66 12.90 8.27 3.88 1.21 357.62%
DY 3.81 3.60 2.00 2.97 0.00 0.00 0.91 159.54%
P/NAPS 0.89 0.99 1.01 0.81 0.94 0.86 0.96 -4.91%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 28/08/19 29/05/19 27/02/19 23/11/18 28/08/18 30/05/18 -
Price 1.34 1.19 1.38 1.08 1.03 1.20 1.00 -
P/RPS 1.12 1.68 4.25 0.68 0.96 1.83 3.53 -53.44%
P/EPS 9.57 16.64 66.43 8.29 10.93 31.24 75.04 -74.63%
EY 10.45 6.01 1.51 12.07 9.15 3.20 1.33 294.72%
DY 3.36 3.78 1.81 2.78 0.00 0.00 1.00 124.16%
P/NAPS 1.01 0.94 1.11 0.87 0.85 1.04 0.88 9.61%

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