[MBL] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock

[MBL] MUAR BAN LEE GROUP BERHAD

Announcement Date

26-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- -2.81%

YoY- -55.11%

Quarter Report

MBL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Annualized Quarter Result
Revenue	168,694	53,808	46,736	55,150	79,974	56,740	40,841	26.64%
YoY %	213.51%	15.13%	-15.26%	-31.04%	40.95%	38.93%	-	-
Horiz. %	413.05%	131.75%	114.43%	135.04%	195.82%	138.93%	100.00%	-
PBT	14,322	7,020	4,954	7,969	17,100	12,021	7,106	12.37%
YoY %	104.02%	41.70%	-37.83%	-53.40%	42.25%	69.17%	-	-
Horiz. %	201.55%	98.79%	69.72%	112.14%	240.64%	169.17%	100.00%	-
Tax	-1,792	-1,185	-1,024	-628	-773	-264	-305	34.29%
YoY %	-51.22%	-15.72%	-63.06%	18.76%	-192.80%	13.44%	-	-
Horiz. %	587.54%	388.52%	335.74%	205.90%	253.44%	86.56%	100.00%	-
NP	12,530	5,834	3,930	7,341	16,326	11,757	6,801	10.71%
YoY %	114.78%	48.45%	-46.47%	-55.03%	38.86%	72.87%	-	-
Horiz. %	184.24%	85.78%	57.79%	107.94%	240.05%	172.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,608	5,004	3,945	7,349	16,373	11,757	6,801	7.68%
YoY %	111.99%	26.84%	-46.32%	-55.12%	39.26%	72.87%	-	-
Horiz. %	155.98%	73.58%	58.01%	108.06%	240.74%	172.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.51%	16.88%	20.67%	7.88%	4.52%	2.20%	4.29%	-
YoY %	-25.89%	-18.34%	162.31%	74.34%	105.45%	-48.72%	-	-
Horiz. %	291.61%	393.47%	481.82%	183.68%	105.36%	51.28%	100.00%	-
Total Cost	156,164	47,973	42,805	47,809	63,648	44,982	34,040	28.87%
YoY %	225.52%	12.07%	-10.47%	-24.89%	41.50%	32.14%	-	-
Horiz. %	458.77%	140.93%	125.75%	140.45%	186.98%	132.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	90,137	83,706	81,786	84,658	79,107	65,352	58,007	7.61%
YoY %	7.68%	2.35%	-3.39%	7.02%	21.05%	12.66%	-	-
Horiz. %	155.39%	144.30%	140.99%	145.94%	136.37%	112.66%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	2,452	24	1,225	3,680	3,679	-	-	-
YoY %	10,116.67%	-98.04%	-66.71%	0.03%	0.00%	-	-	-
Horiz. %	66.65%	0.65%	33.30%	100.03%	100.00%	-	-	-
Div Payout %	23.12%	0.49%	31.06%	50.08%	22.47%	-	-	-
YoY %	4,618.37%	-98.42%	-37.98%	122.87%	0.00%	-	-	-
Horiz. %	102.89%	2.18%	138.23%	222.87%	100.00%	-	-	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	90,137	83,706	81,786	84,658	79,107	65,352	58,007	7.61%
YoY %	7.68%	2.35%	-3.39%	7.02%	21.05%	12.66%	-	-
Horiz. %	155.39%	144.30%	140.99%	145.94%	136.37%	112.66%	100.00%	-
NOSH	91,976	91,985	91,894	92,020	91,985	92,045	92,075	-0.01%
YoY %	-0.01%	0.10%	-0.14%	0.04%	-0.07%	-0.03%	-	-
Horiz. %	99.89%	99.90%	99.80%	99.94%	99.90%	99.97%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	7.43%	10.84%	8.41%	13.31%	20.41%	20.72%	16.65%	-
YoY %	-31.46%	28.89%	-36.81%	-34.79%	-1.50%	24.44%	-	-
Horiz. %	44.62%	65.11%	50.51%	79.94%	122.58%	124.44%	100.00%	-
ROE	11.77%	5.98%	4.82%	8.68%	20.70%	17.99%	11.72%	-
YoY %	96.82%	24.07%	-44.47%	-58.07%	15.06%	53.50%	-	-
Horiz. %	100.43%	51.02%	41.13%	74.06%	176.62%	153.50%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	183.41	58.50	50.86	59.93	86.94	61.64	44.36	26.66%
YoY %	213.52%	15.02%	-15.13%	-31.07%	41.04%	38.95%	-	-
Horiz. %	413.46%	131.88%	114.65%	135.10%	195.99%	138.95%	100.00%	-
EPS	11.53	5.44	4.29	7.99	17.80	12.77	7.39	7.68%
YoY %	111.95%	26.81%	-46.31%	-55.11%	39.39%	72.80%	-	-
Horiz. %	156.02%	73.61%	58.05%	108.12%	240.87%	172.80%	100.00%	-
DPS	2.67	0.03	1.33	4.00	4.00	0.00	0.00	-
YoY %	8,800.00%	-97.74%	-66.75%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.75%	0.75%	33.25%	100.00%	100.00%	-	-	-
NAPS	0.98	0.91	0.89	0.92	0.86	0.71	0.63	7.63%
YoY %	7.69%	2.25%	-3.26%	6.98%	21.13%	12.70%	-	-
Horiz. %	155.56%	144.44%	141.27%	146.03%	136.51%	112.70%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 92,074
RPS	74.21	23.67	20.56	24.26	35.18	24.96	17.97	26.63%
YoY %	213.52%	15.13%	-15.25%	-31.04%	40.95%	38.90%	-	-
Horiz. %	412.97%	131.72%	114.41%	135.00%	195.77%	138.90%	100.00%	-
EPS	4.67	2.20	1.74	3.23	7.20	5.17	2.99	7.70%
YoY %	112.27%	26.44%	-46.13%	-55.14%	39.26%	72.91%	-	-
Horiz. %	156.19%	73.58%	58.19%	108.03%	240.80%	172.91%	100.00%	-
DPS	1.08	0.01	0.54	1.62	1.62	0.00	0.00	-
YoY %	10,700.00%	-98.15%	-66.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.67%	0.62%	33.33%	100.00%	100.00%	-	-	-
NAPS	0.3965	0.3682	0.3598	0.3724	0.348	0.2875	0.2552	7.61%
YoY %	7.69%	2.33%	-3.38%	7.01%	21.04%	12.66%	-	-
Horiz. %	155.37%	144.28%	140.99%	145.92%	136.36%	112.66%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	1.06	0.71	0.89	1.04	1.14	0.59	0.64	-
P/RPS	0.58	1.21	1.75	1.74	1.31	0.96	1.44	-14.05%
YoY %	-52.07%	-30.86%	0.57%	32.82%	36.46%	-33.33%	-	-
Horiz. %	40.28%	84.03%	121.53%	120.83%	90.97%	66.67%	100.00%	-
P/EPS	9.19	13.05	20.73	13.02	6.40	4.62	8.66	0.99%
YoY %	-29.58%	-37.05%	59.22%	103.44%	38.53%	-46.65%	-	-
Horiz. %	106.12%	150.69%	239.38%	150.35%	73.90%	53.35%	100.00%	-
EY	10.88	7.66	4.82	7.68	15.61	21.65	11.54	-0.97%
YoY %	42.04%	58.92%	-37.24%	-50.80%	-27.90%	87.61%	-	-
Horiz. %	94.28%	66.38%	41.77%	66.55%	135.27%	187.61%	100.00%	-
DY	2.52	0.04	1.50	3.85	3.51	0.00	0.00	-
YoY %	6,200.00%	-97.33%	-61.04%	9.69%	0.00%	0.00%	-	-
Horiz. %	71.79%	1.14%	42.74%	109.69%	100.00%	-	-	-
P/NAPS	1.08	0.78	1.00	1.13	1.33	0.83	1.02	0.95%
YoY %	38.46%	-22.00%	-11.50%	-15.04%	60.24%	-18.63%	-	-
Horiz. %	105.88%	76.47%	98.04%	110.78%	130.39%	81.37%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	28/11/16	30/11/15	28/11/14	26/11/13	26/11/12	29/11/11	25/11/10	-
Price	1.12	0.785	0.88	1.04	1.00	0.63	0.63	-
P/RPS	0.61	1.34	1.73	1.74	1.15	1.02	1.42	-13.12%
YoY %	-54.48%	-22.54%	-0.57%	51.30%	12.75%	-28.17%	-	-
Horiz. %	42.96%	94.37%	121.83%	122.54%	80.99%	71.83%	100.00%	-
P/EPS	9.71	14.43	20.50	13.02	5.62	4.93	8.53	2.18%
YoY %	-32.71%	-29.61%	57.45%	131.67%	14.00%	-42.20%	-	-
Horiz. %	113.83%	169.17%	240.33%	152.64%	65.89%	57.80%	100.00%	-
EY	10.30	6.93	4.88	7.68	17.80	20.28	11.72	-2.12%
YoY %	48.63%	42.01%	-36.46%	-56.85%	-12.23%	73.04%	-	-
Horiz. %	87.88%	59.13%	41.64%	65.53%	151.88%	173.04%	100.00%	-
DY	2.38	0.03	1.52	3.85	4.00	0.00	0.00	-
YoY %	7,833.33%	-98.03%	-60.52%	-3.75%	0.00%	0.00%	-	-
Horiz. %	59.50%	0.75%	38.00%	96.25%	100.00%	-	-	-
P/NAPS	1.14	0.86	0.99	1.13	1.16	0.89	1.00	2.20%
YoY %	32.56%	-13.13%	-12.39%	-2.59%	30.34%	-11.00%	-	-
Horiz. %	114.00%	86.00%	99.00%	113.00%	116.00%	89.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos