[MBL] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 122.65%
YoY- 66.72%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 39,271 32,792 51,293 40,877 37,195 28,150 41,299 -3.30%
PBT 7,493 2,859 5,787 8,355 3,172 1,619 2,344 117.46%
Tax -2,498 -916 -2,023 -2,606 -1,050 -589 -1,173 65.75%
NP 4,995 1,943 3,764 5,749 2,122 1,030 1,171 163.71%
-
NP to SH 5,167 2,097 3,617 5,555 2,495 1,326 848 234.70%
-
Tax Rate 33.34% 32.04% 34.96% 31.19% 33.10% 36.38% 50.04% -
Total Cost 34,276 30,849 47,529 35,128 35,073 27,120 40,128 -10.00%
-
Net Worth 127,959 125,164 123,597 120,376 114,407 113,433 103,135 15.50%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 2,538 2,523 1,993 - - 995 1,825 24.66%
Div Payout % 49.14% 120.34% 55.11% - - 75.04% 215.26% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 127,959 125,164 123,597 120,376 114,407 113,433 103,135 15.50%
NOSH 103,924 103,000 103,000 101,126 101,126 101,126 92,000 8.48%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 12.72% 5.93% 7.34% 14.06% 5.71% 3.66% 2.84% -
ROE 4.04% 1.68% 2.93% 4.61% 2.18% 1.17% 0.82% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 38.67 32.49 51.46 41.09 37.39 28.29 45.25 -9.97%
EPS 5.09 2.07 3.62 5.59 2.51 1.33 0.93 211.53%
DPS 2.50 2.50 2.00 0.00 0.00 1.00 2.00 16.08%
NAPS 1.26 1.24 1.24 1.21 1.15 1.14 1.13 7.55%
Adjusted Per Share Value based on latest NOSH - 101,126
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 15.78 13.18 20.61 16.43 14.95 11.31 16.60 -3.32%
EPS 2.08 0.84 1.45 2.23 1.00 0.53 0.34 235.60%
DPS 1.02 1.01 0.80 0.00 0.00 0.40 0.73 25.05%
NAPS 0.5143 0.503 0.4967 0.4838 0.4598 0.4559 0.4145 15.51%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.25 1.25 1.01 1.14 0.99 1.10 1.25 -
P/RPS 3.23 3.85 1.96 2.77 2.65 3.89 2.76 11.08%
P/EPS 24.57 60.17 27.83 20.42 39.48 82.54 134.54 -67.91%
EY 4.07 1.66 3.59 4.90 2.53 1.21 0.74 212.55%
DY 2.00 2.00 1.98 0.00 0.00 0.91 1.60 16.08%
P/NAPS 0.99 1.01 0.81 0.94 0.86 0.96 1.11 -7.36%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 29/05/19 27/02/19 23/11/18 28/08/18 30/05/18 27/02/18 -
Price 1.19 1.38 1.08 1.03 1.20 1.00 1.28 -
P/RPS 3.08 4.25 2.10 2.51 3.21 3.53 2.83 5.82%
P/EPS 23.39 66.43 29.76 18.45 47.85 75.04 137.77 -69.43%
EY 4.28 1.51 3.36 5.42 2.09 1.33 0.73 226.20%
DY 2.10 1.81 1.85 0.00 0.00 1.00 1.56 21.98%
P/NAPS 0.94 1.11 0.87 0.85 1.04 0.88 1.13 -11.57%

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