[MBL] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -30.34%
YoY- -60.49%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 145,844 56,958 45,490 55,756 84,656 49,722 45,630 21.34%
PBT 13,758 7,744 4,854 8,170 19,570 9,720 8,564 8.21%
Tax -1,492 -1,056 -736 -612 -502 -196 -418 23.59%
NP 12,266 6,688 4,118 7,558 19,068 9,524 8,146 7.05%
-
NP to SH 10,938 5,688 4,140 7,562 19,138 9,524 8,146 5.02%
-
Tax Rate 10.84% 13.64% 15.16% 7.49% 2.57% 2.02% 4.88% -
Total Cost 133,578 50,270 41,372 48,198 65,588 40,198 37,484 23.56%
-
Net Worth 89,308 82,834 80,959 82,795 76,367 61,593 57,003 7.76%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 3,681 5,520 5,519 - 2,757 - -
Div Payout % - 64.72% 133.33% 72.99% - 28.96% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 89,308 82,834 80,959 82,795 76,367 61,593 57,003 7.76%
NOSH 92,070 92,038 92,000 91,995 92,009 91,930 91,941 0.02%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.41% 11.74% 9.05% 13.56% 22.52% 19.15% 17.85% -
ROE 12.25% 6.87% 5.11% 9.13% 25.06% 15.46% 14.29% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 158.40 61.88 49.45 60.61 92.01 54.09 49.63 21.31%
EPS 11.88 6.18 4.50 8.22 20.80 10.36 8.86 5.00%
DPS 0.00 4.00 6.00 6.00 0.00 3.00 0.00 -
NAPS 0.97 0.90 0.88 0.90 0.83 0.67 0.62 7.73%
Adjusted Per Share Value based on latest NOSH - 91,794
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 64.16 25.06 20.01 24.53 37.24 21.87 20.07 21.35%
EPS 4.81 2.50 1.82 3.33 8.42 4.19 3.58 5.04%
DPS 0.00 1.62 2.43 2.43 0.00 1.21 0.00 -
NAPS 0.3929 0.3644 0.3561 0.3642 0.3359 0.2709 0.2508 7.76%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.855 0.755 0.96 1.12 1.03 0.68 0.60 -
P/RPS 0.54 1.22 1.94 1.85 1.12 1.26 1.21 -12.57%
P/EPS 7.20 12.22 21.33 13.63 4.95 6.56 6.77 1.03%
EY 13.89 8.19 4.69 7.34 20.19 15.24 14.77 -1.01%
DY 0.00 5.30 6.25 5.36 0.00 4.41 0.00 -
P/NAPS 0.88 0.84 1.09 1.24 1.24 1.01 0.97 -1.60%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 29/08/14 26/08/13 27/08/12 22/08/11 24/08/10 -
Price 1.02 0.67 0.92 1.01 1.27 0.58 0.61 -
P/RPS 0.64 1.08 1.86 1.67 1.38 1.07 1.23 -10.30%
P/EPS 8.59 10.84 20.44 12.29 6.11 5.60 6.88 3.76%
EY 11.65 9.22 4.89 8.14 16.38 17.86 14.52 -3.60%
DY 0.00 5.97 6.52 5.94 0.00 5.17 0.00 -
P/NAPS 1.05 0.74 1.05 1.12 1.53 0.87 0.98 1.15%

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