[MBL] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 94.59%
YoY- 50.73%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 325,021 221,535 132,773 121,018 106,222 142,995 126,521 17.02%
PBT 29,589 11,028 12,475 20,494 13,149 13,484 10,742 18.38%
Tax -8,321 -3,952 -4,092 -6,625 -4,245 -3,849 -1,344 35.48%
NP 21,268 7,076 8,383 13,869 8,904 9,635 9,398 14.57%
-
NP to SH 20,058 6,541 7,632 14,135 9,378 8,666 7,956 16.65%
-
Tax Rate 28.12% 35.84% 32.80% 32.33% 32.28% 28.54% 12.51% -
Total Cost 303,753 214,459 124,390 107,149 97,318 133,360 117,123 17.20%
-
Net Worth 161,671 145,995 150,490 134,222 120,376 104,960 90,137 10.22%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - 4,541 - - 1,839 -
Div Payout % - - - 32.13% - - 23.12% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 161,671 145,995 150,490 134,222 120,376 104,960 90,137 10.22%
NOSH 248,619 224,580 224,540 106,693 101,126 92,000 91,976 18.01%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 6.54% 3.19% 6.31% 11.46% 8.38% 6.74% 7.43% -
ROE 12.41% 4.48% 5.07% 10.53% 7.79% 8.26% 8.83% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 142.74 106.22 64.41 119.92 106.77 156.67 137.56 0.61%
EPS 8.72 3.14 3.70 14.00 9.43 9.50 8.65 0.13%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 2.00 -
NAPS 0.71 0.70 0.73 1.33 1.21 1.15 0.98 -5.22%
Adjusted Per Share Value based on latest NOSH - 106,693
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 142.97 97.45 58.41 53.23 46.73 62.90 55.66 17.01%
EPS 8.82 2.88 3.36 6.22 4.13 3.81 3.50 16.64%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.81 -
NAPS 0.7112 0.6422 0.662 0.5904 0.5295 0.4617 0.3965 10.22%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.35 0.495 0.64 1.18 1.14 1.13 1.06 -
P/RPS 0.25 0.47 0.99 0.98 1.07 0.72 0.77 -17.08%
P/EPS 3.97 15.78 17.29 8.42 12.09 11.90 12.25 -17.11%
EY 25.17 6.34 5.78 11.87 8.27 8.40 8.16 20.64%
DY 0.00 0.00 0.00 3.81 0.00 0.00 1.89 -
P/NAPS 0.49 0.71 0.88 0.89 0.94 0.98 1.08 -12.33%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 29/11/21 27/11/20 29/11/19 23/11/18 28/11/17 28/11/16 -
Price 0.435 0.43 0.615 1.34 1.03 1.36 1.12 -
P/RPS 0.30 0.40 0.95 1.12 0.96 0.87 0.81 -15.25%
P/EPS 4.94 13.71 16.61 9.57 10.93 14.32 12.95 -14.83%
EY 20.25 7.29 6.02 10.45 9.15 6.98 7.72 17.42%
DY 0.00 0.00 0.00 3.36 0.00 0.00 1.79 -
P/NAPS 0.61 0.61 0.84 1.01 0.85 1.18 1.14 -9.89%

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