[MBL] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -3.4%
YoY- 37.39%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 130,690 186,970 145,844 56,958 45,490 55,756 84,656 7.50%
PBT 9,582 16,656 13,758 7,744 4,854 8,170 19,570 -11.21%
Tax -3,278 -5,108 -1,492 -1,056 -736 -612 -502 36.69%
NP 6,304 11,548 12,266 6,688 4,118 7,558 19,068 -16.83%
-
NP to SH 7,642 10,666 10,938 5,688 4,140 7,562 19,138 -14.18%
-
Tax Rate 34.21% 30.67% 10.84% 13.64% 15.16% 7.49% 2.57% -
Total Cost 124,386 175,422 133,578 50,270 41,372 48,198 65,588 11.25%
-
Net Worth 114,407 101,309 89,308 82,834 80,959 82,795 76,367 6.96%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 3,681 5,520 5,519 - -
Div Payout % - - - 64.72% 133.33% 72.99% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 114,407 101,309 89,308 82,834 80,959 82,795 76,367 6.96%
NOSH 101,126 92,000 92,070 92,038 92,000 91,995 92,009 1.58%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.82% 6.18% 8.41% 11.74% 9.05% 13.56% 22.52% -
ROE 6.68% 10.53% 12.25% 6.87% 5.11% 9.13% 25.06% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 131.37 204.85 158.40 61.88 49.45 60.61 92.01 6.11%
EPS 7.68 11.70 11.88 6.18 4.50 8.22 20.80 -15.29%
DPS 0.00 0.00 0.00 4.00 6.00 6.00 0.00 -
NAPS 1.15 1.11 0.97 0.90 0.88 0.90 0.83 5.58%
Adjusted Per Share Value based on latest NOSH - 92,080
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 52.52 75.14 58.61 22.89 18.28 22.41 34.02 7.50%
EPS 3.07 4.29 4.40 2.29 1.66 3.04 7.69 -14.18%
DPS 0.00 0.00 0.00 1.48 2.22 2.22 0.00 -
NAPS 0.4598 0.4072 0.3589 0.3329 0.3254 0.3328 0.3069 6.96%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.99 1.03 0.855 0.755 0.96 1.12 1.03 -
P/RPS 0.75 0.50 0.54 1.22 1.94 1.85 1.12 -6.46%
P/EPS 12.89 8.81 7.20 12.22 21.33 13.63 4.95 17.28%
EY 7.76 11.35 13.89 8.19 4.69 7.34 20.19 -14.72%
DY 0.00 0.00 0.00 5.30 6.25 5.36 0.00 -
P/NAPS 0.86 0.93 0.88 0.84 1.09 1.24 1.24 -5.91%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 28/08/17 30/08/16 28/08/15 29/08/14 26/08/13 27/08/12 -
Price 1.20 1.03 1.02 0.67 0.92 1.01 1.27 -
P/RPS 0.91 0.50 0.64 1.08 1.86 1.67 1.38 -6.70%
P/EPS 15.62 8.81 8.59 10.84 20.44 12.29 6.11 16.92%
EY 6.40 11.35 11.65 9.22 4.89 8.14 16.38 -14.49%
DY 0.00 0.00 0.00 5.97 6.52 5.94 0.00 -
P/NAPS 1.04 0.93 1.05 0.74 1.05 1.12 1.53 -6.22%

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