[MBL] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 41.72%
YoY- -48.58%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 49,510 53,599 11,877 12,307 13,485 17,653 17,694 18.68%
PBT 5,156 3,863 1,389 1,289 1,892 3,040 4,156 3.65%
Tax -1,295 -598 -361 -400 -165 -329 -100 53.18%
NP 3,861 3,265 1,028 889 1,727 2,711 4,056 -0.81%
-
NP to SH 3,332 2,487 905 890 1,731 2,711 4,056 -3.22%
-
Tax Rate 25.12% 15.48% 25.99% 31.03% 8.72% 10.82% 2.41% -
Total Cost 45,649 50,334 10,849 11,418 11,758 14,942 13,638 22.28%
-
Net Worth 104,960 89,935 83,186 81,659 84,708 79,032 65,300 8.22%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 1,835 - 917 - - - -
Div Payout % - 73.80% - 103.09% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 104,960 89,935 83,186 81,659 84,708 79,032 65,300 8.22%
NOSH 92,000 91,771 91,414 91,752 92,074 91,898 91,972 0.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 7.80% 6.09% 8.66% 7.22% 12.81% 15.36% 22.92% -
ROE 3.17% 2.77% 1.09% 1.09% 2.04% 3.43% 6.21% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 54.25 58.41 12.99 13.41 14.65 19.21 19.24 18.84%
EPS 3.65 2.71 0.99 0.97 1.88 2.95 4.41 -3.10%
DPS 0.00 2.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.15 0.98 0.91 0.89 0.92 0.86 0.71 8.36%
Adjusted Per Share Value based on latest NOSH - 91,752
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 19.90 21.54 4.77 4.95 5.42 7.09 7.11 18.69%
EPS 1.34 1.00 0.36 0.36 0.70 1.09 1.63 -3.20%
DPS 0.00 0.74 0.00 0.37 0.00 0.00 0.00 -
NAPS 0.4218 0.3614 0.3343 0.3282 0.3404 0.3176 0.2624 8.22%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.13 1.06 0.71 0.89 1.04 1.14 0.59 -
P/RPS 2.08 1.81 5.46 6.64 7.10 5.93 3.07 -6.27%
P/EPS 30.95 39.11 71.72 91.75 55.32 38.64 13.38 14.98%
EY 3.23 2.56 1.39 1.09 1.81 2.59 7.47 -13.03%
DY 0.00 1.89 0.00 1.12 0.00 0.00 0.00 -
P/NAPS 0.98 1.08 0.78 1.00 1.13 1.33 0.83 2.80%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 28/11/16 30/11/15 28/11/14 26/11/13 26/11/12 29/11/11 -
Price 1.36 1.12 0.785 0.88 1.04 1.00 0.63 -
P/RPS 2.51 1.92 6.04 6.56 7.10 5.21 3.27 -4.30%
P/EPS 37.25 41.33 79.29 90.72 55.32 33.90 14.29 17.29%
EY 2.68 2.42 1.26 1.10 1.81 2.95 7.00 -14.77%
DY 0.00 1.79 0.00 1.14 0.00 0.00 0.00 -
P/NAPS 1.18 1.14 0.86 0.99 1.13 1.16 0.89 4.80%

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