[MBL] YoY TTM Result on 30-Jun-2013 [#2]

Stock

[MBL] MUAR BAN LEE GROUP BERHAD

Announcement Date

26-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- -15.67%

YoY- -37.3%

Quarter Report

MBL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	107,065	53,036	45,202	64,349	72,529	46,131	48,232	14.19%
YoY %	101.87%	17.33%	-29.75%	-11.28%	57.22%	-4.36%	-	-
Horiz. %	221.98%	109.96%	93.72%	133.42%	150.38%	95.64%	100.00%	-
PBT	11,209	6,307	5,882	11,641	17,305	8,506	13,078	-2.53%
YoY %	77.72%	7.23%	-49.47%	-32.73%	103.44%	-34.96%	-	-
Horiz. %	85.71%	48.23%	44.98%	89.01%	132.32%	65.04%	100.00%	-
Tax	-2,013	-998	-1,319	-1,004	-342	-602	-380	31.99%
YoY %	-101.70%	24.34%	-31.37%	-193.57%	43.19%	-58.42%	-	-
Horiz. %	529.74%	262.63%	347.11%	264.21%	90.00%	158.42%	100.00%	-
NP	9,196	5,309	4,563	10,637	16,963	7,904	12,698	-5.23%
YoY %	73.22%	16.35%	-57.10%	-37.29%	114.61%	-37.75%	-	-
Horiz. %	72.42%	41.81%	35.93%	83.77%	133.59%	62.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,805	4,777	4,594	10,669	17,015	7,904	12,698	-5.91%
YoY %	84.32%	3.98%	-56.94%	-37.30%	115.27%	-37.75%	-	-
Horiz. %	69.34%	37.62%	36.18%	84.02%	134.00%	62.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.96%	15.82%	22.42%	8.62%	1.98%	7.08%	2.91%	-
YoY %	13.53%	-29.44%	160.09%	335.35%	-72.03%	143.30%	-	-
Horiz. %	617.18%	543.64%	770.45%	296.22%	68.04%	243.30%	100.00%	-
Total Cost	97,869	47,727	40,639	53,712	55,566	38,227	35,534	18.37%
YoY %	105.06%	17.44%	-24.34%	-3.34%	45.36%	7.58%	-	-
Horiz. %	275.42%	134.31%	114.37%	151.16%	156.37%	107.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	89,026	82,872	81,270	82,615	76,424	61,557	57,070	7.68%
YoY %	7.43%	1.97%	-1.63%	8.10%	24.15%	7.86%	-	-
Horiz. %	155.99%	145.21%	142.40%	144.76%	133.91%	107.86%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	919	2,758	3,688	5,514	2,309	2,756	1,965	-11.88%
YoY %	-66.68%	-25.22%	-33.12%	138.80%	-16.22%	40.25%	-	-
Horiz. %	46.77%	140.36%	187.68%	280.61%	117.51%	140.25%	100.00%	-
Div Payout %	10.44%	57.75%	80.29%	51.69%	13.57%	34.88%	15.48%	-
YoY %	-81.92%	-28.07%	55.33%	280.91%	-61.10%	125.32%	-	-
Horiz. %	67.44%	373.06%	518.67%	333.91%	87.66%	225.32%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	89,026	82,872	81,270	82,615	76,424	61,557	57,070	7.68%
YoY %	7.43%	1.97%	-1.63%	8.10%	24.15%	7.86%	-	-
Horiz. %	155.99%	145.21%	142.40%	144.76%	133.91%	107.86%	100.00%	-
NOSH	91,779	92,080	92,352	91,794	92,078	91,877	92,049	-0.04%
YoY %	-0.33%	-0.29%	0.61%	-0.31%	0.22%	-0.19%	-	-
Horiz. %	99.71%	100.03%	100.33%	99.72%	100.03%	99.81%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	8.59%	10.01%	10.09%	16.53%	23.39%	17.13%	26.33%	-
YoY %	-14.19%	-0.79%	-38.96%	-29.33%	36.54%	-34.94%	-	-
Horiz. %	32.62%	38.02%	38.32%	62.78%	88.83%	65.06%	100.00%	-
ROE	9.89%	5.76%	5.65%	12.91%	22.26%	12.84%	22.25%	-
YoY %	71.70%	1.95%	-56.24%	-42.00%	73.36%	-42.29%	-	-
Horiz. %	44.45%	25.89%	25.39%	58.02%	100.04%	57.71%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	116.65	57.60	48.94	70.10	78.77	50.21	52.40	14.25%
YoY %	102.52%	17.70%	-30.19%	-11.01%	56.88%	-4.18%	-	-
Horiz. %	222.61%	109.92%	93.40%	133.78%	150.32%	95.82%	100.00%	-
EPS	9.59	5.19	4.97	11.62	18.48	8.60	13.79	-5.86%
YoY %	84.78%	4.43%	-57.23%	-37.12%	114.88%	-37.64%	-	-
Horiz. %	69.54%	37.64%	36.04%	84.26%	134.01%	62.36%	100.00%	-
DPS	1.00	3.00	4.03	6.00	2.50	3.00	2.14	-11.89%
YoY %	-66.67%	-25.56%	-32.83%	140.00%	-16.67%	40.19%	-	-
Horiz. %	46.73%	140.19%	188.32%	280.37%	116.82%	140.19%	100.00%	-
NAPS	0.97	0.90	0.88	0.90	0.83	0.67	0.62	7.73%
YoY %	7.78%	2.27%	-2.22%	8.43%	23.88%	8.06%	-	-
Horiz. %	156.45%	145.16%	141.94%	145.16%	133.87%	108.06%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 91,794
RPS	43.03	21.31	18.17	25.86	29.15	18.54	19.38	14.20%
YoY %	101.92%	17.28%	-29.74%	-11.29%	57.23%	-4.33%	-	-
Horiz. %	222.03%	109.96%	93.76%	133.44%	150.41%	95.67%	100.00%	-
EPS	3.54	1.92	1.85	4.29	6.84	3.18	5.10	-5.89%
YoY %	84.38%	3.78%	-56.88%	-37.28%	115.09%	-37.65%	-	-
Horiz. %	69.41%	37.65%	36.27%	84.12%	134.12%	62.35%	100.00%	-
DPS	0.37	1.11	1.48	2.22	0.93	1.11	0.79	-11.86%
YoY %	-66.67%	-25.00%	-33.33%	138.71%	-16.22%	40.51%	-	-
Horiz. %	46.84%	140.51%	187.34%	281.01%	117.72%	140.51%	100.00%	-
NAPS	0.3578	0.3331	0.3266	0.332	0.3071	0.2474	0.2294	7.68%
YoY %	7.42%	1.99%	-1.63%	8.11%	24.13%	7.85%	-	-
Horiz. %	155.97%	145.20%	142.37%	144.73%	133.87%	107.85%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	0.855	0.755	0.96	1.12	1.03	0.68	0.60	-
P/RPS	0.73	1.31	1.96	1.60	1.31	1.35	1.15	-7.28%
YoY %	-44.27%	-33.16%	22.50%	22.14%	-2.96%	17.39%	-	-
Horiz. %	63.48%	113.91%	170.43%	139.13%	113.91%	117.39%	100.00%	-
P/EPS	8.91	14.55	19.30	9.64	5.57	7.90	4.35	12.68%
YoY %	-38.76%	-24.61%	100.21%	73.07%	-29.49%	81.61%	-	-
Horiz. %	204.83%	334.48%	443.68%	221.61%	128.05%	181.61%	100.00%	-
EY	11.22	6.87	5.18	10.38	17.94	12.65	22.99	-11.25%
YoY %	63.32%	32.63%	-50.10%	-42.14%	41.82%	-44.98%	-	-
Horiz. %	48.80%	29.88%	22.53%	45.15%	78.03%	55.02%	100.00%	-
DY	1.17	3.97	4.20	5.36	2.43	4.41	3.56	-16.91%
YoY %	-70.53%	-5.48%	-21.64%	120.58%	-44.90%	23.88%	-	-
Horiz. %	32.87%	111.52%	117.98%	150.56%	68.26%	123.88%	100.00%	-
P/NAPS	0.88	0.84	1.09	1.24	1.24	1.01	0.97	-1.60%
YoY %	4.76%	-22.94%	-12.10%	0.00%	22.77%	4.12%	-	-
Horiz. %	90.72%	86.60%	112.37%	127.84%	127.84%	104.12%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	30/08/16	28/08/15	29/08/14	26/08/13	27/08/12	22/08/11	24/08/10	-
Price	1.02	0.67	0.92	1.01	1.27	0.58	0.61	-
P/RPS	0.87	1.16	1.88	1.44	1.61	1.16	1.16	-4.67%
YoY %	-25.00%	-38.30%	30.56%	-10.56%	38.79%	0.00%	-	-
Horiz. %	75.00%	100.00%	162.07%	124.14%	138.79%	100.00%	100.00%	-
P/EPS	10.63	12.91	18.49	8.69	6.87	6.74	4.42	15.73%
YoY %	-17.66%	-30.18%	112.77%	26.49%	1.93%	52.49%	-	-
Horiz. %	240.50%	292.08%	418.33%	196.61%	155.43%	152.49%	100.00%	-
EY	9.41	7.74	5.41	11.51	14.55	14.83	22.61	-13.58%
YoY %	21.58%	43.07%	-53.00%	-20.89%	-1.89%	-34.41%	-	-
Horiz. %	41.62%	34.23%	23.93%	50.91%	64.35%	65.59%	100.00%	-
DY	0.98	4.48	4.38	5.94	1.97	5.17	3.50	-19.10%
YoY %	-78.12%	2.28%	-26.26%	201.52%	-61.90%	47.71%	-	-
Horiz. %	28.00%	128.00%	125.14%	169.71%	56.29%	147.71%	100.00%	-
P/NAPS	1.05	0.74	1.05	1.12	1.53	0.87	0.98	1.15%
YoY %	41.89%	-29.52%	-6.25%	-26.80%	75.86%	-11.22%	-	-
Horiz. %	107.14%	75.51%	107.14%	114.29%	156.12%	88.78%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 16:00:00

EMA 5

Hourly

BUY

2024-06-26 16:00:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-26 16:00:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-06-26 15:55:00

EMA 5

5 Mins

BUY

2024-06-26 15:55:00

ADX

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

637

YTLPOWR

YTL POWER INTERNATIONAL BHD

632

NOTION

NOTION VTEC BHD

624

PTRANS

PERAK TRANSIT BERHAD

624

HLIND

HONG LEONG INDUSTRIES BHD

595

MPI

MALAYSIAN PACIFIC INDUSTRIES

579

SNS

SNS NETWORK TECHNOLOGY BERHAD

437

PBBANK

PUBLIC BANK BHD

395

GENTING

GENTING BHD

383

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,129,800

INGENIEU

0.065

0.00

227,838,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,397,200

AHB-WC

0.07

+0.005

100,155,600

JCY

0.735

+0.04

82,131,800

MYEG

1.02

-0.02

65,836,500

SBH

0.32

+0.035

61,053,300

SNS

0.76

+0.04

56,579,800

More active Stocks

CHGP

2.61

+0.32

749,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,664,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,000

GREATEC

5.15

+0.16

806,000

MBMR

5.35

+0.15

848,400

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,126,500

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,293,900

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

KESM

7.02

-0.16

179,600

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,134,500

KUAISHO-C17

0.08

-0.12

58,800

AEON-C31

0.045

-0.105

4,031,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More