[MBL] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 3.17%
YoY- 49.68%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 392,825 340,864 216,196 169,925 157,515 184,294 180,561 13.82%
PBT 81,095 24,700 15,469 29,208 18,932 15,828 16,471 30.41%
Tax -15,447 -6,639 -4,737 -8,835 -6,268 -5,022 -2,891 32.20%
NP 65,648 18,061 10,732 20,373 12,664 10,806 13,580 30.01%
-
NP to SH 66,024 17,049 9,771 19,445 12,991 9,513 11,917 33.00%
-
Tax Rate 19.05% 26.88% 30.62% 30.25% 33.11% 31.73% 17.55% -
Total Cost 327,177 322,803 205,464 149,552 144,851 173,488 166,981 11.85%
-
Net Worth 207,213 154,480 155,250 138,941 123,597 103,135 97,526 13.37%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - 4,530 2,990 1,825 3,680 -
Div Payout % - - - 23.30% 23.02% 19.19% 30.88% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 207,213 154,480 155,250 138,941 123,597 103,135 97,526 13.37%
NOSH 248,621 248,309 224,580 107,213 103,000 92,000 92,006 18.01%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 16.71% 5.30% 4.96% 11.99% 8.04% 5.86% 7.52% -
ROE 31.86% 11.04% 6.29% 14.00% 10.51% 9.22% 12.22% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 172.51 163.28 104.44 168.77 158.03 201.92 196.25 -2.12%
EPS 29.00 8.17 4.73 19.26 13.03 10.42 12.95 14.37%
DPS 0.00 0.00 0.00 4.50 3.00 2.00 4.00 -
NAPS 0.91 0.74 0.75 1.38 1.24 1.13 1.06 -2.50%
Adjusted Per Share Value based on latest NOSH - 107,213
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 172.80 149.94 95.10 74.75 69.29 81.07 79.43 13.82%
EPS 29.04 7.50 4.30 8.55 5.71 4.18 5.24 33.01%
DPS 0.00 0.00 0.00 1.99 1.32 0.80 1.62 -
NAPS 0.9115 0.6795 0.6829 0.6112 0.5437 0.4537 0.429 13.37%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.455 0.35 0.615 1.38 1.01 1.25 1.01 -
P/RPS 0.26 0.21 0.59 0.82 0.64 0.62 0.51 -10.61%
P/EPS 1.57 4.29 13.03 7.15 7.75 11.99 7.80 -23.43%
EY 63.73 23.33 7.68 14.00 12.90 8.34 12.82 30.62%
DY 0.00 0.00 0.00 3.26 2.97 1.60 3.96 -
P/NAPS 0.50 0.47 0.82 1.00 0.81 1.11 0.95 -10.14%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 28/02/22 31/03/21 26/02/20 27/02/19 27/02/18 28/02/17 -
Price 0.52 0.40 0.605 1.31 1.08 1.28 1.12 -
P/RPS 0.30 0.24 0.58 0.78 0.68 0.63 0.57 -10.14%
P/EPS 1.79 4.90 12.82 6.78 8.29 12.28 8.65 -23.08%
EY 55.76 20.42 7.80 14.74 12.07 8.14 11.56 29.96%
DY 0.00 0.00 0.00 3.44 2.78 1.56 3.57 -
P/NAPS 0.57 0.54 0.81 0.95 0.87 1.13 1.06 -9.81%

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