[MBL] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -72.2%
YoY- -29.61%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 83,423 50,913 44,077 37,783 48,907 48,955 39,271 64.87%
PBT 2,994 4,547 5,386 2,542 8,714 10,142 7,493 -45.59%
Tax -645 -2,357 -931 -804 -2,210 -3,211 -2,498 -59.28%
NP 2,349 2,190 4,455 1,738 6,504 6,931 4,995 -39.38%
-
NP to SH 2,139 2,053 4,103 1,476 5,310 6,871 5,167 -44.30%
-
Tax Rate 21.54% 51.84% 17.29% 31.63% 25.36% 31.66% 33.34% -
Total Cost 81,074 48,723 39,622 36,045 42,403 42,024 34,276 77.06%
-
Net Worth 155,250 150,490 141,583 136,703 138,941 134,222 127,959 13.68%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - 2,538 -
Div Payout % - - - - - - 49.14% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 155,250 150,490 141,583 136,703 138,941 134,222 127,959 13.68%
NOSH 224,580 224,540 108,345 99,060 107,213 106,693 103,924 66.75%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 2.82% 4.30% 10.11% 4.60% 13.30% 14.16% 12.72% -
ROE 1.38% 1.36% 2.90% 1.08% 3.82% 5.12% 4.04% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 40.30 24.70 44.83 38.14 48.58 48.51 38.67 2.77%
EPS 1.03 1.00 4.17 1.49 5.28 6.81 5.09 -65.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.75 0.73 1.44 1.38 1.38 1.33 1.26 -29.12%
Adjusted Per Share Value based on latest NOSH - 99,060
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 33.53 20.46 17.71 15.18 19.66 19.67 15.78 64.90%
EPS 0.86 0.83 1.65 0.59 2.13 2.76 2.08 -44.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.02 -
NAPS 0.6239 0.6048 0.569 0.5494 0.5584 0.5394 0.5143 13.67%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.615 0.64 1.30 1.01 1.38 1.18 1.25 -
P/RPS 1.53 2.59 2.90 2.65 2.84 2.43 3.23 -39.09%
P/EPS 59.52 64.27 31.15 67.79 26.17 17.33 24.57 79.89%
EY 1.68 1.56 3.21 1.48 3.82 5.77 4.07 -44.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
P/NAPS 0.82 0.88 0.90 0.73 1.00 0.89 0.99 -11.75%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/03/21 27/11/20 28/08/20 30/06/20 26/02/20 29/11/19 28/08/19 -
Price 0.605 0.615 1.47 1.30 1.31 1.34 1.19 -
P/RPS 1.50 2.49 3.28 3.41 2.70 2.76 3.08 -37.96%
P/EPS 58.55 61.76 35.23 87.25 24.84 19.68 23.39 83.84%
EY 1.71 1.62 2.84 1.15 4.03 5.08 4.28 -45.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.10 -
P/NAPS 0.81 0.84 1.02 0.94 0.95 1.01 0.94 -9.40%

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