[MBL] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 44.74%
YoY- 2.15%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 112,600 191,508 94,632 56,464 48,028 60,948 97,412 2.44%
PBT 6,476 15,412 11,676 7,080 6,420 11,040 26,368 -20.85%
Tax -2,356 -4,112 -296 -1,160 -660 -184 -332 38.60%
NP 4,120 11,300 11,380 5,920 5,760 10,856 26,036 -26.44%
-
NP to SH 5,304 10,020 10,532 5,888 5,764 10,856 26,048 -23.28%
-
Tax Rate 36.38% 26.68% 2.54% 16.38% 10.28% 1.67% 1.26% -
Total Cost 108,480 180,208 83,252 50,544 42,268 50,092 71,376 7.22%
-
Net Worth 113,433 98,571 86,237 83,720 64,844 84,639 73,581 7.47%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 3,980 - - - - - - -
Div Payout % 75.04% - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 113,433 98,571 86,237 83,720 64,844 84,639 73,581 7.47%
NOSH 101,126 92,000 91,742 91,999 72,050 91,999 91,977 1.59%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.66% 5.90% 12.03% 10.48% 11.99% 17.81% 26.73% -
ROE 4.68% 10.17% 12.21% 7.03% 8.89% 12.83% 35.40% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 113.16 209.83 103.15 61.37 66.66 66.25 105.91 1.10%
EPS 5.32 10.96 11.52 6.40 8.00 11.80 28.32 -24.31%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.08 0.94 0.91 0.90 0.92 0.80 6.07%
Adjusted Per Share Value based on latest NOSH - 91,999
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 45.25 76.97 38.03 22.69 19.30 24.49 39.15 2.44%
EPS 2.13 4.03 4.23 2.37 2.32 4.36 10.47 -23.30%
DPS 1.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4559 0.3962 0.3466 0.3365 0.2606 0.3402 0.2957 7.47%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.10 1.07 0.785 0.795 1.02 0.97 0.82 -
P/RPS 0.97 0.51 0.76 1.30 1.53 1.46 0.77 3.92%
P/EPS 20.64 9.75 6.84 12.42 12.75 8.22 2.90 38.67%
EY 4.85 10.26 14.62 8.05 7.84 12.16 34.54 -27.89%
DY 3.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.99 0.84 0.87 1.13 1.05 1.03 -1.16%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 31/05/17 25/05/16 29/05/15 27/05/14 27/05/13 24/05/12 -
Price 1.00 1.04 0.915 0.77 1.00 1.23 0.98 -
P/RPS 0.88 0.50 0.89 1.25 1.50 1.86 0.93 -0.91%
P/EPS 18.76 9.47 7.97 12.03 12.50 10.42 3.46 32.52%
EY 5.33 10.56 12.55 8.31 8.00 9.59 28.90 -24.54%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.96 0.97 0.85 1.11 1.34 1.23 -5.42%

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