[MBL] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 39.31%
YoY- -60.49%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 72,922 28,479 22,745 27,878 42,328 24,861 22,815 21.34%
PBT 6,879 3,872 2,427 4,085 9,785 4,860 4,282 8.21%
Tax -746 -528 -368 -306 -251 -98 -209 23.59%
NP 6,133 3,344 2,059 3,779 9,534 4,762 4,073 7.05%
-
NP to SH 5,469 2,844 2,070 3,781 9,569 4,762 4,073 5.02%
-
Tax Rate 10.84% 13.64% 15.16% 7.49% 2.57% 2.02% 4.88% -
Total Cost 66,789 25,135 20,686 24,099 32,794 20,099 18,742 23.56%
-
Net Worth 89,308 82,834 80,959 82,795 76,367 61,593 57,003 7.76%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 1,840 2,760 2,759 - 1,378 - -
Div Payout % - 64.72% 133.33% 72.99% - 28.96% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 89,308 82,834 80,959 82,795 76,367 61,593 57,003 7.76%
NOSH 92,070 92,038 92,000 91,995 92,009 91,930 91,941 0.02%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.41% 11.74% 9.05% 13.56% 22.52% 19.15% 17.85% -
ROE 6.12% 3.43% 2.56% 4.57% 12.53% 7.73% 7.15% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 79.20 30.94 24.72 30.30 46.00 27.04 24.81 21.32%
EPS 5.94 3.09 2.25 4.11 10.40 5.18 4.43 5.00%
DPS 0.00 2.00 3.00 3.00 0.00 1.50 0.00 -
NAPS 0.97 0.90 0.88 0.90 0.83 0.67 0.62 7.73%
Adjusted Per Share Value based on latest NOSH - 91,794
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 32.08 12.53 10.01 12.26 18.62 10.94 10.04 21.34%
EPS 2.41 1.25 0.91 1.66 4.21 2.09 1.79 5.07%
DPS 0.00 0.81 1.21 1.21 0.00 0.61 0.00 -
NAPS 0.3929 0.3644 0.3561 0.3642 0.3359 0.2709 0.2508 7.76%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.855 0.755 0.96 1.12 1.03 0.68 0.60 -
P/RPS 1.08 2.44 3.88 3.70 2.24 2.51 2.42 -12.57%
P/EPS 14.39 24.43 42.67 27.25 9.90 13.13 13.54 1.01%
EY 6.95 4.09 2.34 3.67 10.10 7.62 7.38 -0.99%
DY 0.00 2.65 3.13 2.68 0.00 2.21 0.00 -
P/NAPS 0.88 0.84 1.09 1.24 1.24 1.01 0.97 -1.60%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 29/08/14 26/08/13 27/08/12 22/08/11 24/08/10 -
Price 1.02 0.67 0.92 1.01 1.27 0.58 0.61 -
P/RPS 1.29 2.17 3.72 3.33 2.76 2.14 2.46 -10.19%
P/EPS 17.17 21.68 40.89 24.57 12.21 11.20 13.77 3.74%
EY 5.82 4.61 2.45 4.07 8.19 8.93 7.26 -3.61%
DY 0.00 2.99 3.26 2.97 0.00 2.59 0.00 -
P/NAPS 1.05 0.74 1.05 1.12 1.53 0.87 0.98 1.15%

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