[MBL] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -34.92%
YoY- -58.32%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 8,972 13,485 12,641 15,237 18,818 17,653 17,975 -36.99%
PBT 1,563 1,892 1,332 2,760 4,509 3,040 3,193 -37.80%
Tax -786 -165 -260 -46 -369 -329 -168 178.94%
NP 777 1,727 1,072 2,714 4,140 2,711 3,025 -59.49%
-
NP to SH 794 1,731 1,074 2,714 4,170 2,711 3,057 -59.19%
-
Tax Rate 50.29% 8.72% 19.52% 1.67% 8.18% 10.82% 5.26% -
Total Cost 8,195 11,758 11,569 12,523 14,678 14,942 14,950 -32.94%
-
Net Worth 81,454 84,708 82,615 84,639 81,913 79,032 76,424 4.32%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,660 - 2,753 - 2,761 - - -
Div Payout % 461.07% - 256.41% - 66.21% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 81,454 84,708 82,615 84,639 81,913 79,032 76,424 4.32%
NOSH 91,521 92,074 91,794 91,999 92,037 91,898 92,078 -0.40%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.66% 12.81% 8.48% 17.81% 22.00% 15.36% 16.83% -
ROE 0.97% 2.04% 1.30% 3.21% 5.09% 3.43% 4.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.80 14.65 13.77 16.56 20.45 19.21 19.52 -36.75%
EPS 0.86 1.88 1.17 2.95 4.53 2.95 3.32 -59.26%
DPS 4.00 0.00 3.00 0.00 3.00 0.00 0.00 -
NAPS 0.89 0.92 0.90 0.92 0.89 0.86 0.83 4.74%
Adjusted Per Share Value based on latest NOSH - 91,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.61 5.42 5.08 6.12 7.56 7.09 7.22 -36.92%
EPS 0.32 0.70 0.43 1.09 1.68 1.09 1.23 -59.14%
DPS 1.47 0.00 1.11 0.00 1.11 0.00 0.00 -
NAPS 0.3274 0.3404 0.332 0.3402 0.3292 0.3176 0.3071 4.34%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.05 1.04 1.12 0.97 0.94 1.14 1.03 -
P/RPS 10.71 7.10 8.13 5.86 4.60 5.93 5.28 60.03%
P/EPS 121.03 55.32 95.73 32.88 20.75 38.64 31.02 147.22%
EY 0.83 1.81 1.04 3.04 4.82 2.59 3.22 -59.39%
DY 3.81 0.00 2.68 0.00 3.19 0.00 0.00 -
P/NAPS 1.18 1.13 1.24 1.05 1.06 1.33 1.24 -3.24%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 26/08/13 27/05/13 27/02/13 26/11/12 27/08/12 -
Price 1.10 1.04 1.01 1.23 0.885 1.00 1.27 -
P/RPS 11.22 7.10 7.33 7.43 4.33 5.21 6.51 43.60%
P/EPS 126.79 55.32 86.32 41.69 19.53 33.90 38.25 121.83%
EY 0.79 1.81 1.16 2.40 5.12 2.95 2.61 -54.82%
DY 3.64 0.00 2.97 0.00 3.39 0.00 0.00 -
P/NAPS 1.24 1.13 1.12 1.34 0.99 1.16 1.53 -13.03%

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