[MBL] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 122.65%
YoY- 66.72%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 81,486 50,913 48,955 40,877 49,510 53,599 11,877 37.80%
PBT 7,301 4,547 10,142 8,355 5,156 3,863 1,389 31.82%
Tax -2,238 -2,357 -3,211 -2,606 -1,295 -598 -361 35.49%
NP 5,063 2,190 6,931 5,749 3,861 3,265 1,028 30.40%
-
NP to SH 4,421 2,053 6,871 5,555 3,332 2,487 905 30.22%
-
Tax Rate 30.65% 51.84% 31.66% 31.19% 25.12% 15.48% 25.99% -
Total Cost 76,423 48,723 42,024 35,128 45,649 50,334 10,849 38.41%
-
Net Worth 145,995 150,490 134,222 120,376 104,960 89,935 83,186 9.81%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - 1,835 - -
Div Payout % - - - - - 73.80% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 145,995 150,490 134,222 120,376 104,960 89,935 83,186 9.81%
NOSH 224,580 224,540 106,693 101,126 92,000 91,771 91,414 16.14%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.21% 4.30% 14.16% 14.06% 7.80% 6.09% 8.66% -
ROE 3.03% 1.36% 5.12% 4.61% 3.17% 2.77% 1.09% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 39.07 24.70 48.51 41.09 54.25 58.41 12.99 20.12%
EPS 2.12 1.00 6.81 5.59 3.65 2.71 0.99 13.51%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.70 0.73 1.33 1.21 1.15 0.98 0.91 -4.27%
Adjusted Per Share Value based on latest NOSH - 101,126
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 32.75 20.46 19.67 16.43 19.90 21.54 4.77 37.82%
EPS 1.78 0.83 2.76 2.23 1.34 1.00 0.36 30.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.74 0.00 -
NAPS 0.5867 0.6048 0.5394 0.4838 0.4218 0.3614 0.3343 9.81%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.495 0.64 1.18 1.14 1.13 1.06 0.71 -
P/RPS 1.27 2.59 2.43 2.77 2.08 1.81 5.46 -21.56%
P/EPS 23.35 64.27 17.33 20.42 30.95 39.11 71.72 -17.04%
EY 4.28 1.56 5.77 4.90 3.23 2.56 1.39 20.59%
DY 0.00 0.00 0.00 0.00 0.00 1.89 0.00 -
P/NAPS 0.71 0.88 0.89 0.94 0.98 1.08 0.78 -1.55%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 27/11/20 29/11/19 23/11/18 28/11/17 28/11/16 30/11/15 -
Price 0.43 0.615 1.34 1.03 1.36 1.12 0.785 -
P/RPS 1.10 2.49 2.76 2.51 2.51 1.92 6.04 -24.69%
P/EPS 20.29 61.76 19.68 18.45 37.25 41.33 79.29 -20.30%
EY 4.93 1.62 5.08 5.42 2.68 2.42 1.26 25.50%
DY 0.00 0.00 0.00 0.00 0.00 1.79 0.00 -
P/NAPS 0.61 0.84 1.01 0.85 1.18 1.14 0.86 -5.55%

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