[MBL] YoY Quarter Result on 30-Jun-2013 [#2]

Stock

[MBL] MUAR BAN LEE GROUP BERHAD

Announcement Date

26-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- -60.43%

YoY- -64.87%

Quarter Report

MBL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Quarter Result
Revenue	49,264	14,363	10,738	12,641	17,975	13,798	15,353	21.42%
YoY %	242.99%	33.76%	-15.05%	-29.67%	30.27%	-10.13%	-	-
Horiz. %	320.88%	93.55%	69.94%	82.34%	117.08%	89.87%	100.00%	-
PBT	3,960	2,102	822	1,332	3,193	2,861	3,150	3.88%
YoY %	88.39%	155.72%	-38.29%	-58.28%	11.60%	-9.17%	-	-
Horiz. %	125.71%	66.73%	26.10%	42.29%	101.37%	90.83%	100.00%	-
Tax	-622	-238	-203	-260	-168	-22	-186	22.26%
YoY %	-161.34%	-17.24%	21.92%	-54.76%	-663.64%	88.17%	-	-
Horiz. %	334.41%	127.96%	109.14%	139.78%	90.32%	11.83%	100.00%	-
NP	3,338	1,864	619	1,072	3,025	2,839	2,964	1.99%
YoY %	79.08%	201.13%	-42.26%	-64.56%	6.55%	-4.22%	-	-
Horiz. %	112.62%	62.89%	20.88%	36.17%	102.06%	95.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,836	1,372	628	1,074	3,057	2,839	2,964	-0.73%
YoY %	106.71%	118.47%	-41.53%	-64.87%	7.68%	-4.22%	-	-
Horiz. %	95.68%	46.29%	21.19%	36.23%	103.14%	95.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.71%	11.32%	24.70%	19.52%	5.26%	0.77%	5.90%	-
YoY %	38.78%	-54.17%	26.54%	271.10%	583.12%	-86.95%	-	-
Horiz. %	266.27%	191.86%	418.64%	330.85%	89.15%	13.05%	100.00%	-
Total Cost	45,926	12,499	10,119	11,569	14,950	10,959	12,389	24.37%
YoY %	267.44%	23.52%	-12.53%	-22.62%	36.42%	-11.54%	-	-
Horiz. %	370.70%	100.89%	81.68%	93.38%	120.67%	88.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	89,026	82,872	81,270	82,615	76,424	61,557	57,070	7.68%
YoY %	7.43%	1.97%	-1.63%	8.10%	24.15%	7.86%	-	-
Horiz. %	155.99%	145.21%	142.40%	144.76%	133.91%	107.86%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	-	1,841	2,770	2,753	-	1,378	-	-
YoY %	-	-33.54%	0.62%	0.00%	-	0.00%	-	-
Horiz. %	-	133.60%	201.02%	199.78%	-	100.00%	-	-
Div Payout %	-	134.23%	441.18%	256.41%	-	48.54%	-	-
YoY %	-	-69.57%	72.06%	0.00%	-	0.00%	-	-
Horiz. %	-	276.53%	908.90%	528.24%	-	100.00%	-	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	89,026	82,872	81,270	82,615	76,424	61,557	57,070	7.68%
YoY %	7.43%	1.97%	-1.63%	8.10%	24.15%	7.86%	-	-
Horiz. %	155.99%	145.21%	142.40%	144.76%	133.91%	107.86%	100.00%	-
NOSH	91,779	92,080	92,352	91,794	92,078	91,877	92,049	-0.04%
YoY %	-0.33%	-0.29%	0.61%	-0.31%	0.22%	-0.19%	-	-
Horiz. %	99.71%	100.03%	100.33%	99.72%	100.03%	99.81%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	6.78%	12.98%	5.76%	8.48%	16.83%	20.58%	19.31%	-
YoY %	-47.77%	125.35%	-32.08%	-49.61%	-18.22%	6.58%	-	-
Horiz. %	35.11%	67.22%	29.83%	43.92%	87.16%	106.58%	100.00%	-
ROE	3.19%	1.66%	0.77%	1.30%	4.00%	4.61%	5.19%	-
YoY %	92.17%	115.58%	-40.77%	-67.50%	-13.23%	-11.18%	-	-
Horiz. %	61.46%	31.98%	14.84%	25.05%	77.07%	88.82%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	53.68	15.60	11.63	13.77	19.52	15.02	16.68	21.48%
YoY %	244.10%	34.14%	-15.54%	-29.46%	29.96%	-9.95%	-	-
Horiz. %	321.82%	93.53%	69.72%	82.55%	117.03%	90.05%	100.00%	-
EPS	3.09	1.49	0.68	1.17	3.32	3.09	3.22	-0.68%
YoY %	107.38%	119.12%	-41.88%	-64.76%	7.44%	-4.04%	-	-
Horiz. %	95.96%	46.27%	21.12%	36.34%	103.11%	95.96%	100.00%	-
DPS	0.00	2.00	3.00	3.00	0.00	1.50	0.00	-
YoY %	0.00%	-33.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	133.33%	200.00%	200.00%	0.00%	100.00%	-	-
NAPS	0.97	0.90	0.88	0.90	0.83	0.67	0.62	7.73%
YoY %	7.78%	2.27%	-2.22%	8.43%	23.88%	8.06%	-	-
Horiz. %	156.45%	145.16%	141.94%	145.16%	133.87%	108.06%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 91,794
RPS	21.67	6.32	4.72	5.56	7.91	6.07	6.75	21.43%
YoY %	242.88%	33.90%	-15.11%	-29.71%	30.31%	-10.07%	-	-
Horiz. %	321.04%	93.63%	69.93%	82.37%	117.19%	89.93%	100.00%	-
EPS	1.25	0.60	0.28	0.47	1.34	1.25	1.30	-0.65%
YoY %	108.33%	114.29%	-40.43%	-64.93%	7.20%	-3.85%	-	-
Horiz. %	96.15%	46.15%	21.54%	36.15%	103.08%	96.15%	100.00%	-
DPS	0.00	0.81	1.22	1.21	0.00	0.61	0.00	-
YoY %	0.00%	-33.61%	0.83%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	132.79%	200.00%	198.36%	0.00%	100.00%	-	-
NAPS	0.3916	0.3645	0.3575	0.3634	0.3362	0.2708	0.251	7.68%
YoY %	7.43%	1.96%	-1.62%	8.09%	24.15%	7.89%	-	-
Horiz. %	156.02%	145.22%	142.43%	144.78%	133.94%	107.89%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	0.855	0.755	0.96	1.12	1.03	0.68	0.60	-
P/RPS	1.59	4.84	8.26	8.13	5.28	4.53	3.60	-12.72%
YoY %	-67.15%	-41.40%	1.60%	53.98%	16.56%	25.83%	-	-
Horiz. %	44.17%	134.44%	229.44%	225.83%	146.67%	125.83%	100.00%	-
P/EPS	27.67	50.67	141.18	95.73	31.02	22.01	18.63	6.80%
YoY %	-45.39%	-64.11%	47.48%	208.61%	40.94%	18.14%	-	-
Horiz. %	148.52%	271.98%	757.81%	513.85%	166.51%	118.14%	100.00%	-
EY	3.61	1.97	0.71	1.04	3.22	4.54	5.37	-6.39%
YoY %	83.25%	177.46%	-31.73%	-67.70%	-29.07%	-15.46%	-	-
Horiz. %	67.23%	36.69%	13.22%	19.37%	59.96%	84.54%	100.00%	-
DY	0.00	2.65	3.13	2.68	0.00	2.21	0.00	-
YoY %	0.00%	-15.34%	16.79%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	119.91%	141.63%	121.27%	0.00%	100.00%	-	-
P/NAPS	0.88	0.84	1.09	1.24	1.24	1.01	0.97	-1.60%
YoY %	4.76%	-22.94%	-12.10%	0.00%	22.77%	4.12%	-	-
Horiz. %	90.72%	86.60%	112.37%	127.84%	127.84%	104.12%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	30/08/16	28/08/15	29/08/14	26/08/13	27/08/12	22/08/11	24/08/10	-
Price	1.02	0.67	0.92	1.01	1.27	0.58	0.61	-
P/RPS	1.90	4.30	7.91	7.33	6.51	3.86	3.66	-10.34%
YoY %	-55.81%	-45.64%	7.91%	12.60%	68.65%	5.46%	-	-
Horiz. %	51.91%	117.49%	216.12%	200.27%	177.87%	105.46%	100.00%	-
P/EPS	33.01	44.97	135.29	86.32	38.25	18.77	18.94	9.69%
YoY %	-26.60%	-66.76%	56.73%	125.67%	103.78%	-0.90%	-	-
Horiz. %	174.29%	237.43%	714.31%	455.76%	201.95%	99.10%	100.00%	-
EY	3.03	2.22	0.74	1.16	2.61	5.33	5.28	-8.83%
YoY %	36.49%	200.00%	-36.21%	-55.56%	-51.03%	0.95%	-	-
Horiz. %	57.39%	42.05%	14.02%	21.97%	49.43%	100.95%	100.00%	-
DY	0.00	2.99	3.26	2.97	0.00	2.59	0.00	-
YoY %	0.00%	-8.28%	9.76%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	115.44%	125.87%	114.67%	0.00%	100.00%	-	-
P/NAPS	1.05	0.74	1.05	1.12	1.53	0.87	0.98	1.15%
YoY %	41.89%	-29.52%	-6.25%	-26.80%	75.86%	-11.22%	-	-
Horiz. %	107.14%	75.51%	107.14%	114.29%	156.12%	88.78%	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