[MBL] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock

[MBL] MUAR BAN LEE GROUP BERHAD

Announcement Date

28-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- 42.95%

YoY- -46.32%

Quarter Report

MBL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Cumulative Result
Revenue	142,995	126,521	40,356	35,052	41,363	59,981	42,555	22.36%
YoY %	13.02%	213.51%	15.13%	-15.26%	-31.04%	40.95%	-	-
Horiz. %	336.02%	297.31%	94.83%	82.37%	97.20%	140.95%	100.00%	-
PBT	13,484	10,742	5,265	3,716	5,977	12,825	9,016	6.93%
YoY %	25.53%	104.03%	41.68%	-37.83%	-53.40%	42.25%	-	-
Horiz. %	149.56%	119.14%	58.40%	41.22%	66.29%	142.25%	100.00%	-
Tax	-3,849	-1,344	-889	-768	-471	-580	-198	63.90%
YoY %	-186.38%	-51.18%	-15.76%	-63.06%	18.79%	-192.93%	-	-
Horiz. %	1,943.94%	678.79%	448.99%	387.88%	237.88%	292.93%	100.00%	-
NP	9,635	9,398	4,376	2,948	5,506	12,245	8,818	1.48%
YoY %	2.52%	114.76%	48.44%	-46.46%	-55.03%	38.86%	-	-
Horiz. %	109.27%	106.58%	49.63%	33.43%	62.44%	138.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,666	7,956	3,753	2,959	5,512	12,280	8,818	-0.28%
YoY %	8.92%	111.99%	26.83%	-46.32%	-55.11%	39.26%	-	-
Horiz. %	98.28%	90.22%	42.56%	33.56%	62.51%	139.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.54%	12.51%	16.89%	20.67%	7.88%	4.52%	2.20%	-
YoY %	128.14%	-25.93%	-18.29%	162.31%	74.34%	105.45%	-	-
Horiz. %	1,297.27%	568.64%	767.73%	939.55%	358.18%	205.45%	100.00%	-
Total Cost	133,360	117,123	35,980	32,104	35,857	47,736	33,737	25.71%
YoY %	13.86%	225.52%	12.07%	-10.47%	-24.88%	41.49%	-	-
Horiz. %	395.29%	347.16%	106.65%	95.16%	106.28%	141.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	104,960	90,137	83,706	81,786	84,658	79,107	65,352	8.20%
YoY %	16.44%	7.68%	2.35%	-3.39%	7.02%	21.05%	-	-
Horiz. %	160.61%	137.93%	128.08%	125.15%	129.54%	121.05%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	-	1,839	18	918	2,760	2,759	-	-
YoY %	-	10,116.67%	-98.04%	-66.74%	0.04%	0.00%	-	-
Horiz. %	-	66.65%	0.65%	33.27%	100.04%	100.00%	-	-
Div Payout %	-	23.12%	0.49%	31.06%	50.08%	22.47%	-	-
YoY %	-	4,618.37%	-98.42%	-37.98%	122.87%	0.00%	-	-
Horiz. %	-	102.89%	2.18%	138.23%	222.87%	100.00%	-	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	104,960	90,137	83,706	81,786	84,658	79,107	65,352	8.20%
YoY %	16.44%	7.68%	2.35%	-3.39%	7.02%	21.05%	-	-
Horiz. %	160.61%	137.93%	128.08%	125.15%	129.54%	121.05%	100.00%	-
NOSH	92,000	91,976	91,985	91,894	92,020	91,985	92,045	-0.00%
YoY %	0.03%	-0.01%	0.10%	-0.14%	0.04%	-0.07%	-	-
Horiz. %	99.95%	99.93%	99.93%	99.84%	99.97%	99.93%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	6.74%	7.43%	10.84%	8.41%	13.31%	20.41%	20.72%	-
YoY %	-9.29%	-31.46%	28.89%	-36.81%	-34.79%	-1.50%	-	-
Horiz. %	32.53%	35.86%	52.32%	40.59%	64.24%	98.50%	100.00%	-
ROE	8.26%	8.83%	4.48%	3.62%	6.51%	15.52%	13.49%	-
YoY %	-6.46%	97.10%	23.76%	-44.39%	-58.05%	15.05%	-	-
Horiz. %	61.23%	65.46%	33.21%	26.83%	48.26%	115.05%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	156.67	137.56	43.87	38.14	44.95	65.21	46.23	22.53%
YoY %	13.89%	213.56%	15.02%	-15.15%	-31.07%	41.06%	-	-
Horiz. %	338.89%	297.56%	94.90%	82.50%	97.23%	141.06%	100.00%	-
EPS	9.50	8.65	4.08	3.22	5.99	13.35	9.58	-0.13%
YoY %	9.83%	112.01%	26.71%	-46.24%	-55.13%	39.35%	-	-
Horiz. %	99.16%	90.29%	42.59%	33.61%	62.53%	139.35%	100.00%	-
DPS	0.00	2.00	0.02	1.00	3.00	3.00	0.00	-
YoY %	0.00%	9,900.00%	-98.00%	-66.67%	0.00%	0.00%	-	-
Horiz. %	0.00%	66.67%	0.67%	33.33%	100.00%	100.00%	-	-
NAPS	1.15	0.98	0.91	0.89	0.92	0.86	0.71	8.36%
YoY %	17.35%	7.69%	2.25%	-3.26%	6.98%	21.13%	-	-
Horiz. %	161.97%	138.03%	128.17%	125.35%	129.58%	121.13%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 91,752
RPS	57.47	50.85	16.22	14.09	16.62	24.11	17.10	22.36%
YoY %	13.02%	213.50%	15.12%	-15.22%	-31.07%	40.99%	-	-
Horiz. %	336.08%	297.37%	94.85%	82.40%	97.19%	140.99%	100.00%	-
EPS	3.48	3.20	1.51	1.19	2.22	4.94	3.54	-0.28%
YoY %	8.75%	111.92%	26.89%	-46.40%	-55.06%	39.55%	-	-
Horiz. %	98.31%	90.40%	42.66%	33.62%	62.71%	139.55%	100.00%	-
DPS	0.00	0.74	0.01	0.37	1.11	1.11	0.00	-
YoY %	0.00%	7,300.00%	-97.30%	-66.67%	0.00%	0.00%	-	-
Horiz. %	0.00%	66.67%	0.90%	33.33%	100.00%	100.00%	-	-
NAPS	0.4218	0.3623	0.3364	0.3287	0.3402	0.3179	0.2626	8.21%
YoY %	16.42%	7.70%	2.34%	-3.38%	7.01%	21.06%	-	-
Horiz. %	160.62%	137.97%	128.10%	125.17%	129.55%	121.06%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	1.13	1.06	0.71	0.89	1.04	1.14	0.59	-
P/RPS	0.72	0.77	1.62	2.33	2.31	1.75	1.28	-9.13%
YoY %	-6.49%	-52.47%	-30.47%	0.87%	32.00%	36.72%	-	-
Horiz. %	56.25%	60.16%	126.56%	182.03%	180.47%	136.72%	100.00%	-
P/EPS	11.90	12.25	17.40	27.64	17.36	8.54	6.16	11.58%
YoY %	-2.86%	-29.60%	-37.05%	59.22%	103.28%	38.64%	-	-
Horiz. %	193.18%	198.86%	282.47%	448.70%	281.82%	138.64%	100.00%	-
EY	8.40	8.16	5.75	3.62	5.76	11.71	16.24	-10.39%
YoY %	2.94%	41.91%	58.84%	-37.15%	-50.81%	-27.89%	-	-
Horiz. %	51.72%	50.25%	35.41%	22.29%	35.47%	72.11%	100.00%	-
DY	0.00	1.89	0.03	1.12	2.88	2.63	0.00	-
YoY %	0.00%	6,200.00%	-97.32%	-61.11%	9.51%	0.00%	-	-
Horiz. %	0.00%	71.86%	1.14%	42.59%	109.51%	100.00%	-	-
P/NAPS	0.98	1.08	0.78	1.00	1.13	1.33	0.83	2.80%
YoY %	-9.26%	38.46%	-22.00%	-11.50%	-15.04%	60.24%	-	-
Horiz. %	118.07%	130.12%	93.98%	120.48%	136.14%	160.24%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	28/11/17	28/11/16	30/11/15	28/11/14	26/11/13	26/11/12	29/11/11	-
Price	1.36	1.12	0.785	0.88	1.04	1.00	0.63	-
P/RPS	0.87	0.81	1.79	2.31	2.31	1.53	1.36	-7.16%
YoY %	7.41%	-54.75%	-22.51%	0.00%	50.98%	12.50%	-	-
Horiz. %	63.97%	59.56%	131.62%	169.85%	169.85%	112.50%	100.00%	-
P/EPS	14.32	12.95	19.24	27.33	17.36	7.49	6.58	13.82%
YoY %	10.58%	-32.69%	-29.60%	57.43%	131.78%	13.83%	-	-
Horiz. %	217.63%	196.81%	292.40%	415.35%	263.83%	113.83%	100.00%	-
EY	6.98	7.72	5.20	3.66	5.76	13.35	15.21	-12.16%
YoY %	-9.59%	48.46%	42.08%	-36.46%	-56.85%	-12.23%	-	-
Horiz. %	45.89%	50.76%	34.19%	24.06%	37.87%	87.77%	100.00%	-
DY	0.00	1.79	0.03	1.14	2.88	3.00	0.00	-
YoY %	0.00%	5,866.67%	-97.37%	-60.42%	-4.00%	0.00%	-	-
Horiz. %	0.00%	59.67%	1.00%	38.00%	96.00%	100.00%	-	-
P/NAPS	1.18	1.14	0.86	0.99	1.13	1.16	0.89	4.80%
YoY %	3.51%	32.56%	-13.13%	-12.39%	-2.59%	30.34%	-	-
Horiz. %	132.58%	128.09%	96.63%	111.24%	126.97%	130.34%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos