[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
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 142,995 126,521 40,356 35,052 41,363 59,981 42,555 22.36%
PBT 13,484 10,742 5,265 3,716 5,977 12,825 9,016 6.93%
Tax -3,849 -1,344 -889 -768 -471 -580 -198 63.90%
NP 9,635 9,398 4,376 2,948 5,506 12,245 8,818 1.48%
-
NP to SH 8,666 7,956 3,753 2,959 5,512 12,280 8,818 -0.28%
-
Tax Rate 28.54% 12.51% 16.89% 20.67% 7.88% 4.52% 2.20% -
Total Cost 133,360 117,123 35,980 32,104 35,857 47,736 33,737 25.71%
-
Net Worth 104,960 90,137 83,706 81,786 84,658 79,107 65,352 8.20%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 1,839 18 918 2,760 2,759 - -
Div Payout % - 23.12% 0.49% 31.06% 50.08% 22.47% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 104,960 90,137 83,706 81,786 84,658 79,107 65,352 8.20%
NOSH 92,000 91,976 91,985 91,894 92,020 91,985 92,045 -0.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.74% 7.43% 10.84% 8.41% 13.31% 20.41% 20.72% -
ROE 8.26% 8.83% 4.48% 3.62% 6.51% 15.52% 13.49% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 156.67 137.56 43.87 38.14 44.95 65.21 46.23 22.53%
EPS 9.50 8.65 4.08 3.22 5.99 13.35 9.58 -0.13%
DPS 0.00 2.00 0.02 1.00 3.00 3.00 0.00 -
NAPS 1.15 0.98 0.91 0.89 0.92 0.86 0.71 8.36%
Adjusted Per Share Value based on latest NOSH - 91,752
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 62.90 55.66 17.75 15.42 18.20 26.39 18.72 22.36%
EPS 3.81 3.50 1.65 1.30 2.42 5.40 3.88 -0.30%
DPS 0.00 0.81 0.01 0.40 1.21 1.21 0.00 -
NAPS 0.4617 0.3965 0.3682 0.3598 0.3724 0.348 0.2875 8.20%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
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%
P/EPS 11.90 12.25 17.40 27.64 17.36 8.54 6.16 11.58%
EY 8.40 8.16 5.75 3.62 5.76 11.71 16.24 -10.39%
DY 0.00 1.89 0.03 1.12 2.88 2.63 0.00 -
P/NAPS 0.98 1.08 0.78 1.00 1.13 1.33 0.83 2.80%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
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%
P/EPS 14.32 12.95 19.24 27.33 17.36 7.49 6.58 13.82%
EY 6.98 7.72 5.20 3.66 5.76 13.35 15.21 -12.16%
DY 0.00 1.79 0.03 1.14 2.88 3.00 0.00 -
P/NAPS 1.18 1.14 0.86 0.99 1.13 1.16 0.89 4.80%

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