[MBL] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 62.5%
YoY- 8.92%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 132,773 121,018 106,222 142,995 126,521 40,356 35,052 24.82%
PBT 12,475 20,494 13,149 13,484 10,742 5,265 3,716 22.34%
Tax -4,092 -6,625 -4,245 -3,849 -1,344 -889 -768 32.12%
NP 8,383 13,869 8,904 9,635 9,398 4,376 2,948 19.00%
-
NP to SH 7,632 14,135 9,378 8,666 7,956 3,753 2,959 17.08%
-
Tax Rate 32.80% 32.33% 32.28% 28.54% 12.51% 16.89% 20.67% -
Total Cost 124,390 107,149 97,318 133,360 117,123 35,980 32,104 25.29%
-
Net Worth 150,490 134,222 120,376 104,960 90,137 83,706 81,786 10.68%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 4,541 - - 1,839 18 918 -
Div Payout % - 32.13% - - 23.12% 0.49% 31.06% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 150,490 134,222 120,376 104,960 90,137 83,706 81,786 10.68%
NOSH 224,540 106,693 101,126 92,000 91,976 91,985 91,894 16.04%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 6.31% 11.46% 8.38% 6.74% 7.43% 10.84% 8.41% -
ROE 5.07% 10.53% 7.79% 8.26% 8.83% 4.48% 3.62% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 64.41 119.92 106.77 156.67 137.56 43.87 38.14 9.11%
EPS 3.70 14.00 9.43 9.50 8.65 4.08 3.22 2.34%
DPS 0.00 4.50 0.00 0.00 2.00 0.02 1.00 -
NAPS 0.73 1.33 1.21 1.15 0.98 0.91 0.89 -3.24%
Adjusted Per Share Value based on latest NOSH - 92,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 58.41 53.23 46.73 62.90 55.66 17.75 15.42 24.82%
EPS 3.36 6.22 4.13 3.81 3.50 1.65 1.30 17.13%
DPS 0.00 2.00 0.00 0.00 0.81 0.01 0.40 -
NAPS 0.662 0.5904 0.5295 0.4617 0.3965 0.3682 0.3598 10.68%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.64 1.18 1.14 1.13 1.06 0.71 0.89 -
P/RPS 0.99 0.98 1.07 0.72 0.77 1.62 2.33 -13.28%
P/EPS 17.29 8.42 12.09 11.90 12.25 17.40 27.64 -7.51%
EY 5.78 11.87 8.27 8.40 8.16 5.75 3.62 8.10%
DY 0.00 3.81 0.00 0.00 1.89 0.03 1.12 -
P/NAPS 0.88 0.89 0.94 0.98 1.08 0.78 1.00 -2.10%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 29/11/19 23/11/18 28/11/17 28/11/16 30/11/15 28/11/14 -
Price 0.615 1.34 1.03 1.36 1.12 0.785 0.88 -
P/RPS 0.95 1.12 0.96 0.87 0.81 1.79 2.31 -13.75%
P/EPS 16.61 9.57 10.93 14.32 12.95 19.24 27.33 -7.95%
EY 6.02 10.45 9.15 6.98 7.72 5.20 3.66 8.63%
DY 0.00 3.36 0.00 0.00 1.79 0.03 1.14 -
P/NAPS 0.84 1.01 0.85 1.18 1.14 0.86 0.99 -2.69%

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