[MBL] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -6.79%
YoY- 118.47%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 37,195 45,608 49,264 14,363 10,738 12,641 17,975 12.87%
PBT 3,172 4,475 3,960 2,102 822 1,332 3,193 -0.10%
Tax -1,050 -1,526 -622 -238 -203 -260 -168 35.70%
NP 2,122 2,949 3,338 1,864 619 1,072 3,025 -5.73%
-
NP to SH 2,495 2,828 2,836 1,372 628 1,074 3,057 -3.32%
-
Tax Rate 33.10% 34.10% 15.71% 11.32% 24.70% 19.52% 5.26% -
Total Cost 35,073 42,659 45,926 12,499 10,119 11,569 14,950 15.26%
-
Net Worth 114,407 101,309 89,026 82,872 81,270 82,615 76,424 6.95%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 1,841 2,770 2,753 - -
Div Payout % - - - 134.23% 441.18% 256.41% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 114,407 101,309 89,026 82,872 81,270 82,615 76,424 6.95%
NOSH 101,126 92,000 91,779 92,080 92,352 91,794 92,078 1.57%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 5.71% 6.47% 6.78% 12.98% 5.76% 8.48% 16.83% -
ROE 2.18% 2.79% 3.19% 1.66% 0.77% 1.30% 4.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 37.39 49.97 53.68 15.60 11.63 13.77 19.52 11.43%
EPS 2.51 3.09 3.09 1.49 0.68 1.17 3.32 -4.55%
DPS 0.00 0.00 0.00 2.00 3.00 3.00 0.00 -
NAPS 1.15 1.11 0.97 0.90 0.88 0.90 0.83 5.58%
Adjusted Per Share Value based on latest NOSH - 92,080
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 16.36 20.06 21.67 6.32 4.72 5.56 7.91 12.86%
EPS 1.10 1.24 1.25 0.60 0.28 0.47 1.34 -3.23%
DPS 0.00 0.00 0.00 0.81 1.22 1.21 0.00 -
NAPS 0.5033 0.4457 0.3916 0.3645 0.3575 0.3634 0.3362 6.95%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.99 1.03 0.855 0.755 0.96 1.12 1.03 -
P/RPS 2.65 2.06 1.59 4.84 8.26 8.13 5.28 -10.84%
P/EPS 39.48 33.24 27.67 50.67 141.18 95.73 31.02 4.09%
EY 2.53 3.01 3.61 1.97 0.71 1.04 3.22 -3.93%
DY 0.00 0.00 0.00 2.65 3.13 2.68 0.00 -
P/NAPS 0.86 0.93 0.88 0.84 1.09 1.24 1.24 -5.91%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 28/08/17 30/08/16 28/08/15 29/08/14 26/08/13 27/08/12 -
Price 1.20 1.03 1.02 0.67 0.92 1.01 1.27 -
P/RPS 3.21 2.06 1.90 4.30 7.91 7.33 6.51 -11.11%
P/EPS 47.85 33.24 33.01 44.97 135.29 86.32 38.25 3.80%
EY 2.09 3.01 3.03 2.22 0.74 1.16 2.61 -3.63%
DY 0.00 0.00 0.00 2.99 3.26 2.97 0.00 -
P/NAPS 1.04 0.93 1.05 0.74 1.05 1.12 1.53 -6.22%

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