[MBL] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -57.39%
YoY- 78.87%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 32,792 28,150 47,877 23,658 14,116 12,007 15,237 13.61%
PBT 2,859 1,619 3,853 2,919 1,770 1,605 2,760 0.58%
Tax -916 -589 -1,028 -74 -290 -165 -46 64.59%
NP 1,943 1,030 2,825 2,845 1,480 1,440 2,714 -5.41%
-
NP to SH 2,097 1,326 2,505 2,633 1,472 1,441 2,714 -4.20%
-
Tax Rate 32.04% 36.38% 26.68% 2.54% 16.38% 10.28% 1.67% -
Total Cost 30,849 27,120 45,052 20,813 12,636 10,567 12,523 16.20%
-
Net Worth 125,164 113,433 98,571 86,237 83,720 64,844 84,639 6.73%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 2,523 995 - - - - - -
Div Payout % 120.34% 75.04% - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 125,164 113,433 98,571 86,237 83,720 64,844 84,639 6.73%
NOSH 103,000 101,126 92,000 91,742 91,999 72,050 91,999 1.89%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 5.93% 3.66% 5.90% 12.03% 10.48% 11.99% 17.81% -
ROE 1.68% 1.17% 2.54% 3.05% 1.76% 2.22% 3.21% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 32.49 28.29 52.46 25.79 15.34 16.66 16.56 11.88%
EPS 2.07 1.33 2.74 2.88 1.60 2.00 2.95 -5.73%
DPS 2.50 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.14 1.08 0.94 0.91 0.90 0.92 5.09%
Adjusted Per Share Value based on latest NOSH - 91,742
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 13.18 11.31 19.24 9.51 5.67 4.83 6.12 13.63%
EPS 0.84 0.53 1.01 1.06 0.59 0.58 1.09 -4.24%
DPS 1.01 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.503 0.4559 0.3962 0.3466 0.3365 0.2606 0.3402 6.73%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.25 1.10 1.07 0.785 0.795 1.02 0.97 -
P/RPS 3.85 3.89 2.04 3.04 5.18 6.12 5.86 -6.75%
P/EPS 60.17 82.54 38.99 27.35 49.69 51.00 32.88 10.59%
EY 1.66 1.21 2.57 3.66 2.01 1.96 3.04 -9.58%
DY 2.00 0.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.96 0.99 0.84 0.87 1.13 1.05 -0.64%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 30/05/18 31/05/17 25/05/16 29/05/15 27/05/14 27/05/13 -
Price 1.38 1.00 1.04 0.915 0.77 1.00 1.23 -
P/RPS 4.25 3.53 1.98 3.55 5.02 6.00 7.43 -8.88%
P/EPS 66.43 75.04 37.89 31.88 48.13 50.00 41.69 8.07%
EY 1.51 1.33 2.64 3.14 2.08 2.00 2.40 -7.42%
DY 1.81 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.88 0.96 0.97 0.85 1.11 1.34 -3.08%

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