[MBL] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 56.37%
YoY- -47.07%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 51,293 40,877 37,195 28,150 41,299 49,510 45,608 8.12%
PBT 5,787 8,355 3,172 1,619 2,344 5,156 4,475 18.64%
Tax -2,023 -2,606 -1,050 -589 -1,173 -1,295 -1,526 20.61%
NP 3,764 5,749 2,122 1,030 1,171 3,861 2,949 17.61%
-
NP to SH 3,617 5,555 2,495 1,326 848 3,332 2,828 17.77%
-
Tax Rate 34.96% 31.19% 33.10% 36.38% 50.04% 25.12% 34.10% -
Total Cost 47,529 35,128 35,073 27,120 40,128 45,649 42,659 7.45%
-
Net Worth 123,597 120,376 114,407 113,433 103,135 104,960 101,309 14.13%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 1,993 - - 995 1,825 - - -
Div Payout % 55.11% - - 75.04% 215.26% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 123,597 120,376 114,407 113,433 103,135 104,960 101,309 14.13%
NOSH 103,000 101,126 101,126 101,126 92,000 92,000 92,000 7.79%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.34% 14.06% 5.71% 3.66% 2.84% 7.80% 6.47% -
ROE 2.93% 4.61% 2.18% 1.17% 0.82% 3.17% 2.79% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 51.46 41.09 37.39 28.29 45.25 54.25 49.97 1.97%
EPS 3.62 5.59 2.51 1.33 0.93 3.65 3.09 11.09%
DPS 2.00 0.00 0.00 1.00 2.00 0.00 0.00 -
NAPS 1.24 1.21 1.15 1.14 1.13 1.15 1.11 7.64%
Adjusted Per Share Value based on latest NOSH - 101,126
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 20.61 16.43 14.95 11.31 16.60 19.90 18.33 8.10%
EPS 1.45 2.23 1.00 0.53 0.34 1.34 1.14 17.34%
DPS 0.80 0.00 0.00 0.40 0.73 0.00 0.00 -
NAPS 0.4967 0.4838 0.4598 0.4559 0.4145 0.4218 0.4072 14.12%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.01 1.14 0.99 1.10 1.25 1.13 1.03 -
P/RPS 1.96 2.77 2.65 3.89 2.76 2.08 2.06 -3.25%
P/EPS 27.83 20.42 39.48 82.54 134.54 30.95 33.24 -11.13%
EY 3.59 4.90 2.53 1.21 0.74 3.23 3.01 12.42%
DY 1.98 0.00 0.00 0.91 1.60 0.00 0.00 -
P/NAPS 0.81 0.94 0.86 0.96 1.11 0.98 0.93 -8.77%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 23/11/18 28/08/18 30/05/18 27/02/18 28/11/17 28/08/17 -
Price 1.08 1.03 1.20 1.00 1.28 1.36 1.03 -
P/RPS 2.10 2.51 3.21 3.53 2.83 2.51 2.06 1.28%
P/EPS 29.76 18.45 47.85 75.04 137.77 37.25 33.24 -7.08%
EY 3.36 5.42 2.09 1.33 0.73 2.68 3.01 7.58%
DY 1.85 0.00 0.00 1.00 1.56 0.00 0.00 -
P/NAPS 0.87 0.85 1.04 0.88 1.13 1.18 0.93 -4.33%

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