[MBL] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 53.82%
YoY- 23.01%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 22,266 12,250 8,972 18,818 12,507 13,454 10,759 12.88%
PBT 2,941 1,146 1,563 4,509 3,364 2,598 2,703 1.41%
Tax -956 -70 -786 -369 9 -484 144 -
NP 1,985 1,076 777 4,140 3,373 2,114 2,847 -5.83%
-
NP to SH 2,431 1,043 794 4,170 3,390 2,114 2,847 -2.59%
-
Tax Rate 32.51% 6.11% 50.29% 8.18% -0.27% 18.63% -5.33% -
Total Cost 20,281 11,174 8,195 14,678 9,134 11,340 7,912 16.97%
-
Net Worth 84,590 81,607 81,454 81,913 70,201 57,905 23,009 24.22%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 919 916 3,660 2,761 2,309 1,378 584 7.84%
Div Payout % 37.82% 87.91% 461.07% 66.21% 68.12% 65.22% 20.55% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 84,590 81,607 81,454 81,913 70,201 57,905 23,009 24.22%
NOSH 91,945 91,693 91,521 92,037 92,370 91,913 38,999 15.35%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.91% 8.78% 8.66% 22.00% 26.97% 15.71% 26.46% -
ROE 2.87% 1.28% 0.97% 5.09% 4.83% 3.65% 12.37% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 24.22 13.36 9.80 20.45 13.54 14.64 27.59 -2.14%
EPS 2.64 1.13 0.86 4.53 3.67 2.30 7.30 -15.58%
DPS 1.00 1.00 4.00 3.00 2.50 1.50 1.50 -6.53%
NAPS 0.92 0.89 0.89 0.89 0.76 0.63 0.59 7.68%
Adjusted Per Share Value based on latest NOSH - 92,037
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 8.95 4.92 3.61 7.56 5.03 5.41 4.32 12.90%
EPS 0.98 0.42 0.32 1.68 1.36 0.85 1.14 -2.48%
DPS 0.37 0.37 1.47 1.11 0.93 0.55 0.24 7.47%
NAPS 0.34 0.328 0.3274 0.3292 0.2821 0.2327 0.0925 24.21%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.80 0.785 1.05 0.94 0.62 0.62 0.63 -
P/RPS 3.30 5.88 10.71 4.60 4.58 4.24 2.28 6.35%
P/EPS 30.26 69.01 121.03 20.75 16.89 26.96 8.63 23.24%
EY 3.30 1.45 0.83 4.82 5.92 3.71 11.59 -18.88%
DY 1.25 1.27 3.81 3.19 4.03 2.42 2.38 -10.17%
P/NAPS 0.87 0.88 1.18 1.06 0.82 0.98 1.07 -3.38%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 27/02/13 28/02/12 25/02/11 24/02/10 -
Price 0.79 0.775 1.10 0.885 0.72 0.58 0.57 -
P/RPS 3.26 5.80 11.22 4.33 5.32 3.96 2.07 7.85%
P/EPS 29.88 68.13 126.79 19.53 19.62 25.22 7.81 25.04%
EY 3.35 1.47 0.79 5.12 5.10 3.97 12.81 -20.02%
DY 1.27 1.29 3.64 3.39 3.47 2.59 2.63 -11.42%
P/NAPS 0.86 0.87 1.24 0.99 0.95 0.92 0.97 -1.98%

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