[MBL] QoQ 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- -22.72%
YoY- 46.81%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 50,913 44,077 37,783 48,907 48,955 39,271 32,792 33.97%
PBT 4,547 5,386 2,542 8,714 10,142 7,493 2,859 36.13%
Tax -2,357 -931 -804 -2,210 -3,211 -2,498 -916 87.45%
NP 2,190 4,455 1,738 6,504 6,931 4,995 1,943 8.28%
-
NP to SH 2,053 4,103 1,476 5,310 6,871 5,167 2,097 -1.39%
-
Tax Rate 51.84% 17.29% 31.63% 25.36% 31.66% 33.34% 32.04% -
Total Cost 48,723 39,622 36,045 42,403 42,024 34,276 30,849 35.50%
-
Net Worth 150,490 141,583 136,703 138,941 134,222 127,959 125,164 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 - - - - - 2,538 2,523 -
Div Payout % - - - - - 49.14% 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 150,490 141,583 136,703 138,941 134,222 127,959 125,164 13.03%
NOSH 224,540 108,345 99,060 107,213 106,693 103,924 103,000 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 4.30% 10.11% 4.60% 13.30% 14.16% 12.72% 5.93% -
ROE 1.36% 2.90% 1.08% 3.82% 5.12% 4.04% 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 24.70 44.83 38.14 48.58 48.51 38.67 32.49 -16.66%
EPS 1.00 4.17 1.49 5.28 6.81 5.09 2.07 -38.35%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 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 22.40 19.39 16.62 21.51 21.53 17.27 14.42 34.02%
EPS 0.90 1.80 0.65 2.34 3.02 2.27 0.92 -1.45%
DPS 0.00 0.00 0.00 0.00 0.00 1.12 1.11 -
NAPS 0.662 0.6228 0.6013 0.6112 0.5904 0.5629 0.5506 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 2.59 2.90 2.65 2.84 2.43 3.23 3.85 -23.16%
P/EPS 64.27 31.15 67.79 26.17 17.33 24.57 60.17 4.48%
EY 1.56 3.21 1.48 3.82 5.77 4.07 1.66 -4.04%
DY 0.00 0.00 0.00 0.00 0.00 2.00 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 2.49 3.28 3.41 2.70 2.76 3.08 4.25 -29.91%
P/EPS 61.76 35.23 87.25 24.84 19.68 23.39 66.43 -4.73%
EY 1.62 2.84 1.15 4.03 5.08 4.28 1.51 4.78%
DY 0.00 0.00 0.00 0.00 0.00 2.10 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