[MBL] YoY Quarter Result on 31-Mar-2015 [#1]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 41.13%
YoY- 2.15%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 28,150 47,877 23,658 14,116 12,007 15,237 24,353 2.44%
PBT 1,619 3,853 2,919 1,770 1,605 2,760 6,592 -20.85%
Tax -589 -1,028 -74 -290 -165 -46 -83 38.60%
NP 1,030 2,825 2,845 1,480 1,440 2,714 6,509 -26.44%
-
NP to SH 1,326 2,505 2,633 1,472 1,441 2,714 6,512 -23.28%
-
Tax Rate 36.38% 26.68% 2.54% 16.38% 10.28% 1.67% 1.26% -
Total Cost 27,120 45,052 20,813 12,636 10,567 12,523 17,844 7.22%
-
Net Worth 113,433 98,571 86,237 83,720 82,605 84,639 73,581 7.47%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 995 - - - - - - -
Div Payout % 75.04% - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 113,433 98,571 86,237 83,720 82,605 84,639 73,581 7.47%
NOSH 101,126 92,000 91,742 91,999 91,783 91,999 91,977 1.59%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.66% 5.90% 12.03% 10.48% 11.99% 17.81% 26.73% -
ROE 1.17% 2.54% 3.05% 1.76% 1.74% 3.21% 8.85% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 28.29 52.46 25.79 15.34 13.08 16.56 26.48 1.10%
EPS 1.33 2.74 2.88 1.60 1.57 2.95 7.08 -24.31%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.08 0.94 0.91 0.90 0.92 0.80 6.07%
Adjusted Per Share Value based on latest NOSH - 91,999
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 12.38 21.06 10.41 6.21 5.28 6.70 10.71 2.44%
EPS 0.58 1.10 1.16 0.65 0.63 1.19 2.86 -23.34%
DPS 0.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.499 0.4336 0.3794 0.3683 0.3634 0.3723 0.3237 7.47%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.10 1.07 0.785 0.795 1.02 0.97 0.82 -
P/RPS 3.89 2.04 3.04 5.18 7.80 5.86 3.10 3.85%
P/EPS 82.54 38.99 27.35 49.69 64.97 32.88 11.58 38.70%
EY 1.21 2.57 3.66 2.01 1.54 3.04 8.63 -27.91%
DY 0.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.99 0.84 0.87 1.13 1.05 1.03 -1.16%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 31/05/17 25/05/16 29/05/15 27/05/14 27/05/13 24/05/12 -
Price 1.00 1.04 0.915 0.77 1.00 1.23 0.98 -
P/RPS 3.53 1.98 3.55 5.02 7.64 7.43 3.70 -0.78%
P/EPS 75.04 37.89 31.88 48.13 63.69 41.69 13.84 32.52%
EY 1.33 2.64 3.14 2.08 1.57 2.40 7.22 -24.55%
DY 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.96 0.97 0.85 1.11 1.34 1.23 -5.42%

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