[MBL] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 37.57%
YoY- 49.68%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 132,773 81,860 37,783 169,925 121,018 72,063 32,792 153.38%
PBT 12,475 7,928 2,542 29,208 20,494 10,352 2,859 166.30%
Tax -4,092 -1,735 -804 -8,835 -6,625 -3,414 -916 170.50%
NP 8,383 6,193 1,738 20,373 13,869 6,938 1,943 164.31%
-
NP to SH 7,632 5,579 1,476 19,445 14,135 7,264 2,097 136.05%
-
Tax Rate 32.80% 21.88% 31.63% 30.25% 32.33% 32.98% 32.04% -
Total Cost 124,390 75,667 36,045 149,552 107,149 65,125 30,849 152.69%
-
Net Worth 150,490 141,583 137,151 138,941 134,222 127,959 125,164 13.03%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 4,530 4,541 4,569 2,523 -
Div Payout % - - - 23.30% 32.13% 62.91% 120.34% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 150,490 141,583 137,151 138,941 134,222 127,959 125,164 13.03%
NOSH 224,540 108,345 107,413 107,213 106,693 103,924 103,000 67.88%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 6.31% 7.57% 4.60% 11.99% 11.46% 9.63% 5.93% -
ROE 5.07% 3.94% 1.08% 14.00% 10.53% 5.68% 1.68% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 64.41 83.26 38.02 168.77 119.92 70.96 32.49 57.61%
EPS 3.70 5.55 1.47 19.26 14.00 7.15 2.07 47.12%
DPS 0.00 0.00 0.00 4.50 4.50 4.50 2.50 -
NAPS 0.73 1.44 1.38 1.38 1.33 1.26 1.24 -29.68%
Adjusted Per Share Value based on latest NOSH - 107,213
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 53.36 32.90 15.18 68.29 48.64 28.96 13.18 153.37%
EPS 3.07 2.24 0.59 7.81 5.68 2.92 0.84 136.70%
DPS 0.00 0.00 0.00 1.82 1.83 1.84 1.01 -
NAPS 0.6048 0.569 0.5512 0.5584 0.5394 0.5143 0.503 13.03%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.64 1.30 1.01 1.38 1.18 1.25 1.25 -
P/RPS 0.99 1.56 2.66 0.82 0.98 1.76 3.85 -59.46%
P/EPS 17.29 22.91 68.01 7.15 8.42 17.48 60.17 -56.35%
EY 5.78 4.36 1.47 14.00 11.87 5.72 1.66 129.20%
DY 0.00 0.00 0.00 3.26 3.81 3.60 2.00 -
P/NAPS 0.88 0.90 0.73 1.00 0.89 0.99 1.01 -8.75%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 30/06/20 26/02/20 29/11/19 28/08/19 29/05/19 -
Price 0.615 1.47 1.30 1.31 1.34 1.19 1.38 -
P/RPS 0.95 1.77 3.42 0.78 1.12 1.68 4.25 -63.06%
P/EPS 16.61 25.91 87.53 6.78 9.57 16.64 66.43 -60.21%
EY 6.02 3.86 1.14 14.74 10.45 6.01 1.51 150.79%
DY 0.00 0.00 0.00 3.44 3.36 3.78 1.81 -
P/NAPS 0.84 1.02 0.94 0.95 1.01 0.94 1.11 -16.91%

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