[MBL] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -22.72%
YoY- 46.81%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 67,804 119,329 83,423 48,907 51,293 41,299 54,040 3.85%
PBT 51,506 13,672 2,994 8,714 5,787 2,344 5,729 44.17%
Tax -7,126 -2,687 -645 -2,210 -2,023 -1,173 -1,547 28.97%
NP 44,380 10,985 2,349 6,504 3,764 1,171 4,182 48.21%
-
NP to SH 45,966 10,508 2,139 5,310 3,617 848 3,961 50.43%
-
Tax Rate 13.84% 19.65% 21.54% 25.36% 34.96% 50.04% 27.00% -
Total Cost 23,424 108,344 81,074 42,403 47,529 40,128 49,858 -11.82%
-
Net Worth 207,213 154,480 155,250 138,941 123,597 103,135 97,357 13.40%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - 1,993 1,825 1,836 -
Div Payout % - - - - 55.11% 215.26% 46.38% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 207,213 154,480 155,250 138,941 123,597 103,135 97,357 13.40%
NOSH 248,621 248,309 224,580 107,213 103,000 92,000 91,846 18.04%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 65.45% 9.21% 2.82% 13.30% 7.34% 2.84% 7.74% -
ROE 22.18% 6.80% 1.38% 3.82% 2.93% 0.82% 4.07% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 29.78 57.16 40.30 48.58 51.46 45.25 58.84 -10.72%
EPS 20.19 5.03 1.03 5.28 3.62 0.93 4.31 29.33%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 0.91 0.74 0.75 1.38 1.24 1.13 1.06 -2.50%
Adjusted Per Share Value based on latest NOSH - 107,213
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 29.83 52.49 36.70 21.51 22.56 18.17 23.77 3.85%
EPS 20.22 4.62 0.94 2.34 1.59 0.37 1.74 50.47%
DPS 0.00 0.00 0.00 0.00 0.88 0.80 0.81 -
NAPS 0.9115 0.6795 0.6829 0.6112 0.5437 0.4537 0.4283 13.40%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.455 0.35 0.615 1.38 1.01 1.25 1.01 -
P/RPS 1.53 0.61 1.53 2.84 1.96 2.76 1.72 -1.93%
P/EPS 2.25 6.95 59.52 26.17 27.83 134.54 23.42 -32.31%
EY 44.37 14.38 1.68 3.82 3.59 0.74 4.27 47.69%
DY 0.00 0.00 0.00 0.00 1.98 1.60 1.98 -
P/NAPS 0.50 0.47 0.82 1.00 0.81 1.11 0.95 -10.14%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 28/02/22 31/03/21 26/02/20 27/02/19 27/02/18 28/02/17 -
Price 0.52 0.40 0.605 1.31 1.08 1.28 1.12 -
P/RPS 1.75 0.70 1.50 2.70 2.10 2.83 1.90 -1.36%
P/EPS 2.58 7.95 58.55 24.84 29.76 137.77 25.97 -31.93%
EY 38.82 12.58 1.71 4.03 3.36 0.73 3.85 46.95%
DY 0.00 0.00 0.00 0.00 1.85 1.56 1.79 -
P/NAPS 0.57 0.54 0.81 0.95 0.87 1.13 1.06 -9.81%

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