[MBL] YoY Quarter Result on 31-Mar-2018 [#1]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 56.37%
YoY- -47.07%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 73,267 37,783 32,792 28,150 47,877 23,658 14,116 31.54%
PBT 2,402 2,542 2,859 1,619 3,853 2,919 1,770 5.21%
Tax -714 -804 -916 -589 -1,028 -74 -290 16.18%
NP 1,688 1,738 1,943 1,030 2,825 2,845 1,480 2.21%
-
NP to SH 1,493 1,476 2,097 1,326 2,505 2,633 1,472 0.23%
-
Tax Rate 29.73% 31.63% 32.04% 36.38% 26.68% 2.54% 16.38% -
Total Cost 71,579 36,045 30,849 27,120 45,052 20,813 12,636 33.47%
-
Net Worth 164,766 136,703 125,164 113,433 98,571 86,237 83,720 11.93%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - 2,523 995 - - - -
Div Payout % - - 120.34% 75.04% - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 164,766 136,703 125,164 113,433 98,571 86,237 83,720 11.93%
NOSH 224,580 99,060 103,000 101,126 92,000 91,742 91,999 16.02%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 2.30% 4.60% 5.93% 3.66% 5.90% 12.03% 10.48% -
ROE 0.91% 1.08% 1.68% 1.17% 2.54% 3.05% 1.76% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 35.13 38.14 32.49 28.29 52.46 25.79 15.34 14.79%
EPS 0.72 1.49 2.07 1.33 2.74 2.88 1.60 -12.45%
DPS 0.00 0.00 2.50 1.00 0.00 0.00 0.00 -
NAPS 0.79 1.38 1.24 1.14 1.08 0.94 0.91 -2.32%
Adjusted Per Share Value based on latest NOSH - 101,126
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 32.23 16.62 14.42 12.38 21.06 10.41 6.21 31.54%
EPS 0.66 0.65 0.92 0.58 1.10 1.16 0.65 0.25%
DPS 0.00 0.00 1.11 0.44 0.00 0.00 0.00 -
NAPS 0.7248 0.6013 0.5506 0.499 0.4336 0.3794 0.3683 11.93%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.605 1.01 1.25 1.10 1.07 0.785 0.795 -
P/RPS 1.72 2.65 3.85 3.89 2.04 3.04 5.18 -16.77%
P/EPS 84.52 67.79 60.17 82.54 38.99 27.35 49.69 9.24%
EY 1.18 1.48 1.66 1.21 2.57 3.66 2.01 -8.48%
DY 0.00 0.00 2.00 0.91 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 1.01 0.96 0.99 0.84 0.87 -2.01%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/06/21 30/06/20 29/05/19 30/05/18 31/05/17 25/05/16 29/05/15 -
Price 0.605 1.30 1.38 1.00 1.04 0.915 0.77 -
P/RPS 1.72 3.41 4.25 3.53 1.98 3.55 5.02 -16.33%
P/EPS 84.52 87.25 66.43 75.04 37.89 31.88 48.13 9.82%
EY 1.18 1.15 1.51 1.33 2.64 3.14 2.08 -9.00%
DY 0.00 0.00 1.81 1.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.94 1.11 0.88 0.96 0.97 0.85 -1.63%

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