[MBL] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 6.45%
YoY- -2.49%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 163,720 144,126 130,690 186,970 145,844 56,958 45,490 23.76%
PBT 15,856 20,704 9,582 16,656 13,758 7,744 4,854 21.78%
Tax -3,470 -6,828 -3,278 -5,108 -1,492 -1,056 -736 29.46%
NP 12,386 13,876 6,304 11,548 12,266 6,688 4,118 20.12%
-
NP to SH 11,158 14,528 7,642 10,666 10,938 5,688 4,140 17.95%
-
Tax Rate 21.88% 32.98% 34.21% 30.67% 10.84% 13.64% 15.16% -
Total Cost 151,334 130,250 124,386 175,422 133,578 50,270 41,372 24.10%
-
Net Worth 141,583 127,959 114,407 101,309 89,308 82,834 80,959 9.75%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 9,139 - - - 3,681 5,520 -
Div Payout % - 62.91% - - - 64.72% 133.33% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 141,583 127,959 114,407 101,309 89,308 82,834 80,959 9.75%
NOSH 108,345 103,924 101,126 92,000 92,070 92,038 92,000 2.76%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 7.57% 9.63% 4.82% 6.18% 8.41% 11.74% 9.05% -
ROE 7.88% 11.35% 6.68% 10.53% 12.25% 6.87% 5.11% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 166.51 141.92 131.37 204.85 158.40 61.88 49.45 22.40%
EPS 11.10 14.30 7.68 11.70 11.88 6.18 4.50 16.22%
DPS 0.00 9.00 0.00 0.00 0.00 4.00 6.00 -
NAPS 1.44 1.26 1.15 1.11 0.97 0.90 0.88 8.54%
Adjusted Per Share Value based on latest NOSH - 92,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 72.02 63.40 57.49 82.25 64.16 25.06 20.01 23.77%
EPS 4.91 6.39 3.36 4.69 4.81 2.50 1.82 17.96%
DPS 0.00 4.02 0.00 0.00 0.00 1.62 2.43 -
NAPS 0.6228 0.5629 0.5033 0.4457 0.3929 0.3644 0.3561 9.75%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.30 1.25 0.99 1.03 0.855 0.755 0.96 -
P/RPS 0.78 0.88 0.75 0.50 0.54 1.22 1.94 -14.07%
P/EPS 11.46 8.74 12.89 8.81 7.20 12.22 21.33 -9.82%
EY 8.73 11.44 7.76 11.35 13.89 8.19 4.69 10.90%
DY 0.00 7.20 0.00 0.00 0.00 5.30 6.25 -
P/NAPS 0.90 0.99 0.86 0.93 0.88 0.84 1.09 -3.13%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 28/08/19 28/08/18 28/08/17 30/08/16 28/08/15 29/08/14 -
Price 1.47 1.19 1.20 1.03 1.02 0.67 0.92 -
P/RPS 0.88 0.84 0.91 0.50 0.64 1.08 1.86 -11.71%
P/EPS 12.95 8.32 15.62 8.81 8.59 10.84 20.44 -7.31%
EY 7.72 12.02 6.40 11.35 11.65 9.22 4.89 7.89%
DY 0.00 7.56 0.00 0.00 0.00 5.97 6.52 -
P/NAPS 1.02 0.94 1.04 0.93 1.05 0.74 1.05 -0.48%

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