[MBL] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 61.17%
YoY- -36.15%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 53,599 11,877 12,307 13,485 17,653 17,694 7,816 37.79%
PBT 3,863 1,389 1,289 1,892 3,040 4,156 1,048 24.26%
Tax -598 -361 -400 -165 -329 -100 -20 76.08%
NP 3,265 1,028 889 1,727 2,711 4,056 1,028 21.21%
-
NP to SH 2,487 905 890 1,731 2,711 4,056 1,028 15.84%
-
Tax Rate 15.48% 25.99% 31.03% 8.72% 10.82% 2.41% 1.91% -
Total Cost 50,334 10,849 11,418 11,758 14,942 13,638 6,788 39.60%
-
Net Worth 89,935 83,186 81,659 84,708 79,032 65,300 57,824 7.63%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 1,835 - 917 - - - - -
Div Payout % 73.80% - 103.09% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 89,935 83,186 81,659 84,708 79,032 65,300 57,824 7.63%
NOSH 91,771 91,414 91,752 92,074 91,898 91,972 91,785 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.09% 8.66% 7.22% 12.81% 15.36% 22.92% 13.15% -
ROE 2.77% 1.09% 1.09% 2.04% 3.43% 6.21% 1.78% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 58.41 12.99 13.41 14.65 19.21 19.24 8.52 37.78%
EPS 2.71 0.99 0.97 1.88 2.95 4.41 1.12 15.85%
DPS 2.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.91 0.89 0.92 0.86 0.71 0.63 7.63%
Adjusted Per Share Value based on latest NOSH - 92,074
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 21.54 4.77 4.95 5.42 7.09 7.11 3.14 37.80%
EPS 1.00 0.36 0.36 0.70 1.09 1.63 0.41 16.00%
DPS 0.74 0.00 0.37 0.00 0.00 0.00 0.00 -
NAPS 0.3614 0.3343 0.3282 0.3404 0.3176 0.2624 0.2324 7.62%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.06 0.71 0.89 1.04 1.14 0.59 0.64 -
P/RPS 1.81 5.46 6.64 7.10 5.93 3.07 7.52 -21.11%
P/EPS 39.11 71.72 91.75 55.32 38.64 13.38 57.14 -6.11%
EY 2.56 1.39 1.09 1.81 2.59 7.47 1.75 6.53%
DY 1.89 0.00 1.12 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.78 1.00 1.13 1.33 0.83 1.02 0.95%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 30/11/15 28/11/14 26/11/13 26/11/12 29/11/11 25/11/10 -
Price 1.12 0.785 0.88 1.04 1.00 0.63 0.63 -
P/RPS 1.92 6.04 6.56 7.10 5.21 3.27 7.40 -20.12%
P/EPS 41.33 79.29 90.72 55.32 33.90 14.29 56.25 -5.00%
EY 2.42 1.26 1.10 1.81 2.95 7.00 1.78 5.24%
DY 1.79 0.00 1.14 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.86 0.99 1.13 1.16 0.89 1.00 2.20%

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