[MBL] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -46.66%
YoY- 238.64%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 78,799 59,981 42,328 24,353 55,062 42,555 24,861 115.02%
PBT 17,334 12,825 9,785 6,592 12,380 9,016 4,860 132.54%
Tax -949 -580 -251 -83 -189 -198 -98 351.20%
NP 16,385 12,245 9,534 6,509 12,191 8,818 4,762 127.06%
-
NP to SH 16,435 12,280 9,569 6,512 12,208 8,818 4,762 127.52%
-
Tax Rate 5.47% 4.52% 2.57% 1.26% 1.53% 2.20% 2.02% -
Total Cost 62,414 47,736 32,794 17,844 42,871 33,737 20,099 112.11%
-
Net Worth 81,858 79,107 76,367 73,581 70,023 65,352 61,593 20.77%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 9,197 2,759 - - 3,685 - 1,378 252.45%
Div Payout % 55.96% 22.47% - - 30.19% - 28.96% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 81,858 79,107 76,367 73,581 70,023 65,352 61,593 20.77%
NOSH 91,976 91,985 92,009 91,977 92,135 92,045 91,930 0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 20.79% 20.41% 22.52% 26.73% 22.14% 20.72% 19.15% -
ROE 20.08% 15.52% 12.53% 8.85% 17.43% 13.49% 7.73% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 85.67 65.21 46.00 26.48 59.76 46.23 27.04 114.96%
EPS 17.86 13.35 10.40 7.08 13.25 9.58 5.18 127.37%
DPS 10.00 3.00 0.00 0.00 4.00 0.00 1.50 252.18%
NAPS 0.89 0.86 0.83 0.80 0.76 0.71 0.67 20.73%
Adjusted Per Share Value based on latest NOSH - 91,977
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 31.67 24.11 17.01 9.79 22.13 17.10 9.99 115.04%
EPS 6.61 4.94 3.85 2.62 4.91 3.54 1.91 127.93%
DPS 3.70 1.11 0.00 0.00 1.48 0.00 0.55 254.31%
NAPS 0.329 0.3179 0.3069 0.2957 0.2814 0.2626 0.2475 20.79%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.94 1.14 1.03 0.82 0.62 0.59 0.68 -
P/RPS 1.10 1.75 2.24 3.10 1.04 1.28 2.51 -42.15%
P/EPS 5.26 8.54 9.90 11.58 4.68 6.16 13.13 -45.50%
EY 19.01 11.71 10.10 8.63 21.37 16.24 7.62 83.43%
DY 10.64 2.63 0.00 0.00 6.45 0.00 2.21 183.76%
P/NAPS 1.06 1.33 1.24 1.03 0.82 0.83 1.01 3.25%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 26/11/12 27/08/12 24/05/12 28/02/12 29/11/11 22/08/11 -
Price 0.885 1.00 1.27 0.98 0.72 0.63 0.58 -
P/RPS 1.03 1.53 2.76 3.70 1.20 1.36 2.14 -38.44%
P/EPS 4.95 7.49 12.21 13.84 5.43 6.58 11.20 -41.83%
EY 20.19 13.35 8.19 7.22 18.40 15.21 8.93 71.83%
DY 11.30 3.00 0.00 0.00 5.56 0.00 2.59 165.81%
P/NAPS 0.99 1.16 1.53 1.23 0.95 0.89 0.87 8.95%

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