[MBL] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -53.06%
YoY- 7.68%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 15,237 18,818 17,653 17,975 24,353 12,507 17,694 -9.47%
PBT 2,760 4,509 3,040 3,193 6,592 3,364 4,156 -23.86%
Tax -46 -369 -329 -168 -83 9 -100 -40.38%
NP 2,714 4,140 2,711 3,025 6,509 3,373 4,056 -23.47%
-
NP to SH 2,714 4,170 2,711 3,057 6,512 3,390 4,056 -23.47%
-
Tax Rate 1.67% 8.18% 10.82% 5.26% 1.26% -0.27% 2.41% -
Total Cost 12,523 14,678 14,942 14,950 17,844 9,134 13,638 -5.52%
-
Net Worth 84,639 81,913 79,032 76,424 73,581 70,201 65,300 18.86%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 2,761 - - - 2,309 - -
Div Payout % - 66.21% - - - 68.12% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 84,639 81,913 79,032 76,424 73,581 70,201 65,300 18.86%
NOSH 91,999 92,037 91,898 92,078 91,977 92,370 91,972 0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 17.81% 22.00% 15.36% 16.83% 26.73% 26.97% 22.92% -
ROE 3.21% 5.09% 3.43% 4.00% 8.85% 4.83% 6.21% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 16.56 20.45 19.21 19.52 26.48 13.54 19.24 -9.50%
EPS 2.95 4.53 2.95 3.32 7.08 3.67 4.41 -23.49%
DPS 0.00 3.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.92 0.89 0.86 0.83 0.80 0.76 0.71 18.83%
Adjusted Per Share Value based on latest NOSH - 92,078
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.70 8.28 7.77 7.91 10.71 5.50 7.78 -9.47%
EPS 1.19 1.83 1.19 1.34 2.86 1.49 1.78 -23.52%
DPS 0.00 1.21 0.00 0.00 0.00 1.02 0.00 -
NAPS 0.3723 0.3603 0.3477 0.3362 0.3237 0.3088 0.2873 18.84%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.97 0.94 1.14 1.03 0.82 0.62 0.59 -
P/RPS 5.86 4.60 5.93 5.28 3.10 4.58 3.07 53.81%
P/EPS 32.88 20.75 38.64 31.02 11.58 16.89 13.38 82.00%
EY 3.04 4.82 2.59 3.22 8.63 5.92 7.47 -45.05%
DY 0.00 3.19 0.00 0.00 0.00 4.03 0.00 -
P/NAPS 1.05 1.06 1.33 1.24 1.03 0.82 0.83 16.95%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 27/02/13 26/11/12 27/08/12 24/05/12 28/02/12 29/11/11 -
Price 1.23 0.885 1.00 1.27 0.98 0.72 0.63 -
P/RPS 7.43 4.33 5.21 6.51 3.70 5.32 3.27 72.74%
P/EPS 41.69 19.53 33.90 38.25 13.84 19.62 14.29 104.04%
EY 2.40 5.12 2.95 2.61 7.22 5.10 7.00 -50.98%
DY 0.00 3.39 0.00 0.00 0.00 3.47 0.00 -
P/NAPS 1.34 0.99 1.16 1.53 1.23 0.95 0.89 31.33%

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