[MBL] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -8.59%
YoY- -46.9%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 191,508 94,632 56,464 48,028 60,948 97,412 44,252 27.62%
PBT 15,412 11,676 7,080 6,420 11,040 26,368 7,996 11.54%
Tax -4,112 -296 -1,160 -660 -184 -332 -304 54.29%
NP 11,300 11,380 5,920 5,760 10,856 26,036 7,692 6.61%
-
NP to SH 10,020 10,532 5,888 5,764 10,856 26,048 7,692 4.50%
-
Tax Rate 26.68% 2.54% 16.38% 10.28% 1.67% 1.26% 3.80% -
Total Cost 180,208 83,252 50,544 42,268 50,092 71,376 36,560 30.42%
-
Net Worth 98,571 86,237 83,720 64,844 84,639 73,581 59,806 8.67%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 98,571 86,237 83,720 64,844 84,639 73,581 59,806 8.67%
NOSH 92,000 91,742 91,999 72,050 91,999 91,977 92,009 -0.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.90% 12.03% 10.48% 11.99% 17.81% 26.73% 17.38% -
ROE 10.17% 12.21% 7.03% 8.89% 12.83% 35.40% 12.86% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 209.83 103.15 61.37 66.66 66.25 105.91 48.09 27.80%
EPS 10.96 11.52 6.40 8.00 11.80 28.32 8.36 4.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.94 0.91 0.90 0.92 0.80 0.65 8.82%
Adjusted Per Share Value based on latest NOSH - 91,783
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 76.97 38.03 22.69 19.30 24.49 39.15 17.78 27.63%
EPS 4.03 4.23 2.37 2.32 4.36 10.47 3.09 4.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3962 0.3466 0.3365 0.2606 0.3402 0.2957 0.2404 8.67%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.07 0.785 0.795 1.02 0.97 0.82 0.60 -
P/RPS 0.51 0.76 1.30 1.53 1.46 0.77 1.25 -13.86%
P/EPS 9.75 6.84 12.42 12.75 8.22 2.90 7.18 5.22%
EY 10.26 14.62 8.05 7.84 12.16 34.54 13.93 -4.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.84 0.87 1.13 1.05 1.03 0.92 1.22%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 25/05/16 29/05/15 27/05/14 27/05/13 24/05/12 27/05/11 -
Price 1.04 0.915 0.77 1.00 1.23 0.98 0.60 -
P/RPS 0.50 0.89 1.25 1.50 1.86 0.93 1.25 -14.15%
P/EPS 9.47 7.97 12.03 12.50 10.42 3.46 7.18 4.71%
EY 10.56 12.55 8.31 8.00 9.59 28.90 13.93 -4.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.97 0.85 1.11 1.34 1.23 0.92 0.71%

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