[MBL] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 112.89%
YoY- -2.49%
Quarter Report
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 81,860 72,063 65,345 93,485 72,922 28,479 22,745 23.76%
PBT 7,928 10,352 4,791 8,328 6,879 3,872 2,427 21.78%
Tax -1,735 -3,414 -1,639 -2,554 -746 -528 -368 29.46%
NP 6,193 6,938 3,152 5,774 6,133 3,344 2,059 20.12%
-
NP to SH 5,579 7,264 3,821 5,333 5,469 2,844 2,070 17.95%
-
Tax Rate 21.88% 32.98% 34.21% 30.67% 10.84% 13.64% 15.16% -
Total Cost 75,667 65,125 62,193 87,711 66,789 25,135 20,686 24.10%
-
Net Worth 141,583 127,959 114,407 101,309 89,308 82,834 80,959 9.75%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 4,569 - - - 1,840 2,760 -
Div Payout % - 62.91% - - - 64.72% 133.33% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 141,583 127,959 114,407 101,309 89,308 82,834 80,959 9.75%
NOSH 108,345 103,924 101,126 92,000 92,070 92,038 92,000 2.76%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 7.57% 9.63% 4.82% 6.18% 8.41% 11.74% 9.05% -
ROE 3.94% 5.68% 3.34% 5.26% 6.12% 3.43% 2.56% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 83.26 70.96 65.68 102.43 79.20 30.94 24.72 22.41%
EPS 5.55 7.15 3.84 5.85 5.94 3.09 2.25 16.22%
DPS 0.00 4.50 0.00 0.00 0.00 2.00 3.00 -
NAPS 1.44 1.26 1.15 1.11 0.97 0.90 0.88 8.54%
Adjusted Per Share Value based on latest NOSH - 92,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 36.01 31.70 28.74 41.12 32.08 12.53 10.01 23.75%
EPS 2.45 3.20 1.68 2.35 2.41 1.25 0.91 17.92%
DPS 0.00 2.01 0.00 0.00 0.00 0.81 1.21 -
NAPS 0.6228 0.5629 0.5033 0.4457 0.3929 0.3644 0.3561 9.75%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.30 1.25 0.99 1.03 0.855 0.755 0.96 -
P/RPS 1.56 1.76 1.51 1.01 1.08 2.44 3.88 -14.07%
P/EPS 22.91 17.48 25.78 17.63 14.39 24.43 42.67 -9.83%
EY 4.36 5.72 3.88 5.67 6.95 4.09 2.34 10.91%
DY 0.00 3.60 0.00 0.00 0.00 2.65 3.13 -
P/NAPS 0.90 0.99 0.86 0.93 0.88 0.84 1.09 -3.13%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 28/08/19 28/08/18 28/08/17 30/08/16 28/08/15 29/08/14 -
Price 1.47 1.19 1.20 1.03 1.02 0.67 0.92 -
P/RPS 1.77 1.68 1.83 1.01 1.29 2.17 3.72 -11.63%
P/EPS 25.91 16.64 31.24 17.63 17.17 21.68 40.89 -7.31%
EY 3.86 6.01 3.20 5.67 5.82 4.61 2.45 7.86%
DY 0.00 3.78 0.00 0.00 0.00 2.99 3.26 -
P/NAPS 1.02 0.94 1.04 0.93 1.05 0.74 1.05 -0.48%

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