[MBL] QoQ 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- -34.89%
YoY- 326.53%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 48,955 39,271 32,792 51,293 40,877 37,195 28,150 44.56%
PBT 10,142 7,493 2,859 5,787 8,355 3,172 1,619 239.44%
Tax -3,211 -2,498 -916 -2,023 -2,606 -1,050 -589 209.43%
NP 6,931 4,995 1,943 3,764 5,749 2,122 1,030 256.01%
-
NP to SH 6,871 5,167 2,097 3,617 5,555 2,495 1,326 199.14%
-
Tax Rate 31.66% 33.34% 32.04% 34.96% 31.19% 33.10% 36.38% -
Total Cost 42,024 34,276 30,849 47,529 35,128 35,073 27,120 33.87%
-
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 - 2,538 2,523 1,993 - - 995 -
Div Payout % - 49.14% 120.34% 55.11% - - 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 14.16% 12.72% 5.93% 7.34% 14.06% 5.71% 3.66% -
ROE 5.12% 4.04% 1.68% 2.93% 4.61% 2.18% 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 48.51 38.67 32.49 51.46 41.09 37.39 28.29 43.21%
EPS 6.81 5.09 2.07 3.62 5.59 2.51 1.33 196.77%
DPS 0.00 2.50 2.50 2.00 0.00 0.00 1.00 -
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 19.69 15.80 13.19 20.63 16.44 14.96 11.32 44.58%
EPS 2.76 2.08 0.84 1.45 2.23 1.00 0.53 200.13%
DPS 0.00 1.02 1.01 0.80 0.00 0.00 0.40 -
NAPS 0.5399 0.5147 0.5034 0.4971 0.4842 0.4602 0.4562 11.87%
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 2.43 3.23 3.85 1.96 2.77 2.65 3.89 -26.90%
P/EPS 17.33 24.57 60.17 27.83 20.42 39.48 82.54 -64.64%
EY 5.77 4.07 1.66 3.59 4.90 2.53 1.21 183.03%
DY 0.00 2.00 2.00 1.98 0.00 0.00 0.91 -
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 2.76 3.08 4.25 2.10 2.51 3.21 3.53 -15.11%
P/EPS 19.68 23.39 66.43 29.76 18.45 47.85 75.04 -58.99%
EY 5.08 4.28 1.51 3.36 5.42 2.09 1.33 144.14%
DY 0.00 2.10 1.81 1.85 0.00 0.00 1.00 -
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