[MBL] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 59.27%
YoY- 62.94%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 48,907 51,293 41,299 54,040 22,266 12,250 8,972 32.64%
PBT 8,714 5,787 2,344 5,729 2,941 1,146 1,563 33.14%
Tax -2,210 -2,023 -1,173 -1,547 -956 -70 -786 18.79%
NP 6,504 3,764 1,171 4,182 1,985 1,076 777 42.46%
-
NP to SH 5,310 3,617 848 3,961 2,431 1,043 794 37.24%
-
Tax Rate 25.36% 34.96% 50.04% 27.00% 32.51% 6.11% 50.29% -
Total Cost 42,403 47,529 40,128 49,858 20,281 11,174 8,195 31.49%
-
Net Worth 138,941 123,597 103,135 97,357 84,590 81,607 81,454 9.30%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 1,993 1,825 1,836 919 916 3,660 -
Div Payout % - 55.11% 215.26% 46.38% 37.82% 87.91% 461.07% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 138,941 123,597 103,135 97,357 84,590 81,607 81,454 9.30%
NOSH 107,213 103,000 92,000 91,846 91,945 91,693 91,521 2.67%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 13.30% 7.34% 2.84% 7.74% 8.91% 8.78% 8.66% -
ROE 3.82% 2.93% 0.82% 4.07% 2.87% 1.28% 0.97% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 48.58 51.46 45.25 58.84 24.22 13.36 9.80 30.56%
EPS 5.28 3.62 0.93 4.31 2.64 1.13 0.86 35.29%
DPS 0.00 2.00 2.00 2.00 1.00 1.00 4.00 -
NAPS 1.38 1.24 1.13 1.06 0.92 0.89 0.89 7.58%
Adjusted Per Share Value based on latest NOSH - 91,846
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 19.67 20.63 16.61 21.74 8.96 4.93 3.61 32.63%
EPS 2.14 1.45 0.34 1.59 0.98 0.42 0.32 37.24%
DPS 0.00 0.80 0.73 0.74 0.37 0.37 1.47 -
NAPS 0.5588 0.4971 0.4148 0.3916 0.3402 0.3282 0.3276 9.30%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.38 1.01 1.25 1.01 0.80 0.785 1.05 -
P/RPS 2.84 1.96 2.76 1.72 3.30 5.88 10.71 -19.83%
P/EPS 26.17 27.83 134.54 23.42 30.26 69.01 121.03 -22.51%
EY 3.82 3.59 0.74 4.27 3.30 1.45 0.83 28.95%
DY 0.00 1.98 1.60 1.98 1.25 1.27 3.81 -
P/NAPS 1.00 0.81 1.11 0.95 0.87 0.88 1.18 -2.71%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 27/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 1.31 1.08 1.28 1.12 0.79 0.775 1.10 -
P/RPS 2.70 2.10 2.83 1.90 3.26 5.80 11.22 -21.12%
P/EPS 24.84 29.76 137.77 25.97 29.88 68.13 126.79 -23.78%
EY 4.03 3.36 0.73 3.85 3.35 1.47 0.79 31.18%
DY 0.00 1.85 1.56 1.79 1.27 1.29 3.64 -
P/NAPS 0.95 0.87 1.13 1.06 0.86 0.87 1.24 -4.34%

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