[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
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 49,264 14,363 10,738 12,641 17,975 13,798 15,353 21.42%
PBT 3,960 2,102 822 1,332 3,193 2,861 3,150 3.88%
Tax -622 -238 -203 -260 -168 -22 -186 22.26%
NP 3,338 1,864 619 1,072 3,025 2,839 2,964 1.99%
-
NP to SH 2,836 1,372 628 1,074 3,057 2,839 2,964 -0.73%
-
Tax Rate 15.71% 11.32% 24.70% 19.52% 5.26% 0.77% 5.90% -
Total Cost 45,926 12,499 10,119 11,569 14,950 10,959 12,389 24.37%
-
Net Worth 89,026 82,872 81,270 82,615 76,424 61,557 57,070 7.68%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 1,841 2,770 2,753 - 1,378 - -
Div Payout % - 134.23% 441.18% 256.41% - 48.54% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 89,026 82,872 81,270 82,615 76,424 61,557 57,070 7.68%
NOSH 91,779 92,080 92,352 91,794 92,078 91,877 92,049 -0.04%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.78% 12.98% 5.76% 8.48% 16.83% 20.58% 19.31% -
ROE 3.19% 1.66% 0.77% 1.30% 4.00% 4.61% 5.19% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 53.68 15.60 11.63 13.77 19.52 15.02 16.68 21.48%
EPS 3.09 1.49 0.68 1.17 3.32 3.09 3.22 -0.68%
DPS 0.00 2.00 3.00 3.00 0.00 1.50 0.00 -
NAPS 0.97 0.90 0.88 0.90 0.83 0.67 0.62 7.73%
Adjusted Per Share Value based on latest NOSH - 91,794
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 19.80 5.77 4.32 5.08 7.22 5.55 6.17 21.42%
EPS 1.14 0.55 0.25 0.43 1.23 1.14 1.19 -0.71%
DPS 0.00 0.74 1.11 1.11 0.00 0.55 0.00 -
NAPS 0.3578 0.3331 0.3266 0.332 0.3071 0.2474 0.2294 7.68%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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%
P/EPS 27.67 50.67 141.18 95.73 31.02 22.01 18.63 6.80%
EY 3.61 1.97 0.71 1.04 3.22 4.54 5.37 -6.39%
DY 0.00 2.65 3.13 2.68 0.00 2.21 0.00 -
P/NAPS 0.88 0.84 1.09 1.24 1.24 1.01 0.97 -1.60%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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%
P/EPS 33.01 44.97 135.29 86.32 38.25 18.77 18.94 9.69%
EY 3.03 2.22 0.74 1.16 2.61 5.33 5.28 -8.83%
DY 0.00 2.99 3.26 2.97 0.00 2.59 0.00 -
P/NAPS 1.05 0.74 1.05 1.12 1.53 0.87 0.98 1.15%

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