[MBL] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -54.13%
YoY- -80.96%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 54,040 22,266 12,250 8,972 18,818 12,507 13,454 26.05%
PBT 5,729 2,941 1,146 1,563 4,509 3,364 2,598 14.07%
Tax -1,547 -956 -70 -786 -369 9 -484 21.34%
NP 4,182 1,985 1,076 777 4,140 3,373 2,114 12.03%
-
NP to SH 3,961 2,431 1,043 794 4,170 3,390 2,114 11.02%
-
Tax Rate 27.00% 32.51% 6.11% 50.29% 8.18% -0.27% 18.63% -
Total Cost 49,858 20,281 11,174 8,195 14,678 9,134 11,340 27.96%
-
Net Worth 97,357 84,590 81,607 81,454 81,913 70,201 57,905 9.03%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 1,836 919 916 3,660 2,761 2,309 1,378 4.89%
Div Payout % 46.38% 37.82% 87.91% 461.07% 66.21% 68.12% 65.22% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 97,357 84,590 81,607 81,454 81,913 70,201 57,905 9.03%
NOSH 91,846 91,945 91,693 91,521 92,037 92,370 91,913 -0.01%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.74% 8.91% 8.78% 8.66% 22.00% 26.97% 15.71% -
ROE 4.07% 2.87% 1.28% 0.97% 5.09% 4.83% 3.65% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 58.84 24.22 13.36 9.80 20.45 13.54 14.64 26.06%
EPS 4.31 2.64 1.13 0.86 4.53 3.67 2.30 11.02%
DPS 2.00 1.00 1.00 4.00 3.00 2.50 1.50 4.90%
NAPS 1.06 0.92 0.89 0.89 0.89 0.76 0.63 9.05%
Adjusted Per Share Value based on latest NOSH - 91,521
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 21.72 8.95 4.92 3.61 7.56 5.03 5.41 26.04%
EPS 1.59 0.98 0.42 0.32 1.68 1.36 0.85 10.99%
DPS 0.74 0.37 0.37 1.47 1.11 0.93 0.55 5.06%
NAPS 0.3913 0.34 0.328 0.3274 0.3292 0.2821 0.2327 9.03%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.01 0.80 0.785 1.05 0.94 0.62 0.62 -
P/RPS 1.72 3.30 5.88 10.71 4.60 4.58 4.24 -13.94%
P/EPS 23.42 30.26 69.01 121.03 20.75 16.89 26.96 -2.31%
EY 4.27 3.30 1.45 0.83 4.82 5.92 3.71 2.36%
DY 1.98 1.25 1.27 3.81 3.19 4.03 2.42 -3.28%
P/NAPS 0.95 0.87 0.88 1.18 1.06 0.82 0.98 -0.51%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 27/02/13 28/02/12 25/02/11 -
Price 1.12 0.79 0.775 1.10 0.885 0.72 0.58 -
P/RPS 1.90 3.26 5.80 11.22 4.33 5.32 3.96 -11.51%
P/EPS 25.97 29.88 68.13 126.79 19.53 19.62 25.22 0.48%
EY 3.85 3.35 1.47 0.79 5.12 5.10 3.97 -0.50%
DY 1.79 1.27 1.29 3.64 3.39 3.47 2.59 -5.96%
P/NAPS 1.06 0.86 0.87 1.24 0.99 0.95 0.92 2.38%

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