[MBL] YoY TTM Result on 30-Jun-2015 [#2]

Stock

[MBL] MUAR BAN LEE GROUP BERHAD

Announcement Date

28-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 18.45%

YoY- 3.98%

Quarter Report

MBL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	156,154	201,124	107,065	53,036	45,202	64,349	72,529	13.62%
YoY %	-22.36%	87.85%	101.87%	17.33%	-29.75%	-11.28%	-	-
Horiz. %	215.30%	277.30%	147.62%	73.12%	62.32%	88.72%	100.00%	-
PBT	12,291	17,920	11,209	6,307	5,882	11,641	17,305	-5.54%
YoY %	-31.41%	59.87%	77.72%	7.23%	-49.47%	-32.73%	-	-
Horiz. %	71.03%	103.55%	64.77%	36.45%	33.99%	67.27%	100.00%	-
Tax	-4,107	-4,557	-2,013	-998	-1,319	-1,004	-342	51.29%
YoY %	9.87%	-126.38%	-101.70%	24.34%	-31.37%	-193.57%	-	-
Horiz. %	1,200.88%	1,332.46%	588.60%	291.81%	385.67%	293.57%	100.00%	-
NP	8,184	13,363	9,196	5,309	4,563	10,637	16,963	-11.43%
YoY %	-38.76%	45.31%	73.22%	16.35%	-57.10%	-37.29%	-	-
Horiz. %	48.25%	78.78%	54.21%	31.30%	26.90%	62.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,001	11,650	8,805	4,777	4,594	10,669	17,015	-11.81%
YoY %	-31.32%	32.31%	84.32%	3.98%	-56.94%	-37.30%	-	-
Horiz. %	47.02%	68.47%	51.75%	28.08%	27.00%	62.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.41%	25.43%	17.96%	15.82%	22.42%	8.62%	1.98%	-
YoY %	31.38%	41.59%	13.53%	-29.44%	160.09%	335.35%	-	-
Horiz. %	1,687.37%	1,284.34%	907.07%	798.99%	1,132.32%	435.35%	100.00%	-
Total Cost	147,970	187,761	97,869	47,727	40,639	53,712	55,566	17.72%
YoY %	-21.19%	91.85%	105.06%	17.44%	-24.34%	-3.34%	-	-
Horiz. %	266.30%	337.91%	176.13%	85.89%	73.14%	96.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	114,407	101,309	89,026	82,872	81,270	82,615	76,424	6.95%
YoY %	12.93%	13.80%	7.43%	1.97%	-1.63%	8.10%	-	-
Horiz. %	149.70%	132.56%	116.49%	108.44%	106.34%	108.10%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	2,820	1,835	919	2,758	3,688	5,514	2,309	3.38%
YoY %	53.68%	99.67%	-66.68%	-25.22%	-33.12%	138.80%	-	-
Horiz. %	122.13%	79.47%	39.80%	119.45%	159.72%	238.80%	100.00%	-
Div Payout %	35.25%	15.75%	10.44%	57.75%	80.29%	51.69%	13.57%	-
YoY %	123.81%	50.86%	-81.92%	-28.07%	55.33%	280.91%	-	-
Horiz. %	259.76%	116.06%	76.93%	425.57%	591.67%	380.91%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	114,407	101,309	89,026	82,872	81,270	82,615	76,424	6.95%
YoY %	12.93%	13.80%	7.43%	1.97%	-1.63%	8.10%	-	-
Horiz. %	149.70%	132.56%	116.49%	108.44%	106.34%	108.10%	100.00%	-
NOSH	101,126	92,000	91,779	92,080	92,352	91,794	92,078	1.57%
YoY %	9.92%	0.24%	-0.33%	-0.29%	0.61%	-0.31%	-	-
Horiz. %	109.83%	99.92%	99.68%	100.00%	100.30%	99.69%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	5.24%	6.64%	8.59%	10.01%	10.09%	16.53%	23.39%	-
YoY %	-21.08%	-22.70%	-14.19%	-0.79%	-38.96%	-29.33%	-	-
Horiz. %	22.40%	28.39%	36.73%	42.80%	43.14%	70.67%	100.00%	-
ROE	6.99%	11.50%	9.89%	5.76%	5.65%	12.91%	22.26%	-
YoY %	-39.22%	16.28%	71.70%	1.95%	-56.24%	-42.00%	-	-
Horiz. %	31.40%	51.66%	44.43%	25.88%	25.38%	58.00%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	156.96	220.36	116.65	57.60	48.94	70.10	78.77	12.17%
YoY %	-28.77%	88.91%	102.52%	17.70%	-30.19%	-11.01%	-	-
Horiz. %	199.26%	279.75%	148.09%	73.12%	62.13%	88.99%	100.00%	-
EPS	8.04	12.76	9.59	5.19	4.97	11.62	18.48	-12.94%
YoY %	-36.99%	33.06%	84.78%	4.43%	-57.23%	-37.12%	-	-
Horiz. %	43.51%	69.05%	51.89%	28.08%	26.89%	62.88%	100.00%	-
DPS	2.84	2.00	1.00	3.00	4.03	6.00	2.50	2.14%
YoY %	42.00%	100.00%	-66.67%	-25.56%	-32.83%	140.00%	-	-
Horiz. %	113.60%	80.00%	40.00%	120.00%	161.20%	240.00%	100.00%	-
NAPS	1.15	1.11	0.97	0.90	0.88	0.90	0.83	5.58%
YoY %	3.60%	14.43%	7.78%	2.27%	-2.22%	8.43%	-	-
Horiz. %	138.55%	133.73%	116.87%	108.43%	106.02%	108.43%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 92,080
RPS	68.69	88.47	47.10	23.33	19.88	28.31	31.90	13.62%
YoY %	-22.36%	87.83%	101.89%	17.35%	-29.78%	-11.25%	-	-
Horiz. %	215.33%	277.34%	147.65%	73.13%	62.32%	88.75%	100.00%	-
EPS	3.52	5.12	3.87	2.10	2.02	4.69	7.48	-11.80%
YoY %	-31.25%	32.30%	84.29%	3.96%	-56.93%	-37.30%	-	-
Horiz. %	47.06%	68.45%	51.74%	28.07%	27.01%	62.70%	100.00%	-
DPS	1.24	0.81	0.40	1.21	1.62	2.43	1.02	3.30%
YoY %	53.09%	102.50%	-66.94%	-25.31%	-33.33%	138.24%	-	-
Horiz. %	121.57%	79.41%	39.22%	118.63%	158.82%	238.24%	100.00%	-
NAPS	0.5033	0.4457	0.3916	0.3645	0.3575	0.3634	0.3362	6.95%
YoY %	12.92%	13.82%	7.43%	1.96%	-1.62%	8.09%	-	-
Horiz. %	149.70%	132.57%	116.48%	108.42%	106.34%	108.09%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.99	1.03	0.855	0.755	0.96	1.12	1.03	-
P/RPS	0.63	0.47	0.73	1.31	1.96	1.60	1.31	-11.48%
YoY %	34.04%	-35.62%	-44.27%	-33.16%	22.50%	22.14%	-	-
Horiz. %	48.09%	35.88%	55.73%	100.00%	149.62%	122.14%	100.00%	-
P/EPS	12.31	8.07	8.91	14.55	19.30	9.64	5.57	14.12%
YoY %	52.54%	-9.43%	-38.76%	-24.61%	100.21%	73.07%	-	-
Horiz. %	221.01%	144.88%	159.96%	261.22%	346.50%	173.07%	100.00%	-
EY	8.12	12.39	11.22	6.87	5.18	10.38	17.94	-12.37%
YoY %	-34.46%	10.43%	63.32%	32.63%	-50.10%	-42.14%	-	-
Horiz. %	45.26%	69.06%	62.54%	38.29%	28.87%	57.86%	100.00%	-
DY	2.86	1.94	1.17	3.97	4.20	5.36	2.43	2.75%
YoY %	47.42%	65.81%	-70.53%	-5.48%	-21.64%	120.58%	-	-
Horiz. %	117.70%	79.84%	48.15%	163.37%	172.84%	220.58%	100.00%	-
P/NAPS	0.86	0.93	0.88	0.84	1.09	1.24	1.24	-5.91%
YoY %	-7.53%	5.68%	4.76%	-22.94%	-12.10%	0.00%	-	-
Horiz. %	69.35%	75.00%	70.97%	67.74%	87.90%	100.00%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	28/08/18	28/08/17	30/08/16	28/08/15	29/08/14	26/08/13	27/08/12	-
Price	1.20	1.03	1.02	0.67	0.92	1.01	1.27	-
P/RPS	0.76	0.47	0.87	1.16	1.88	1.44	1.61	-11.75%
YoY %	61.70%	-45.98%	-25.00%	-38.30%	30.56%	-10.56%	-	-
Horiz. %	47.20%	29.19%	54.04%	72.05%	116.77%	89.44%	100.00%	-
P/EPS	14.92	8.07	10.63	12.91	18.49	8.69	6.87	13.79%
YoY %	84.88%	-24.08%	-17.66%	-30.18%	112.77%	26.49%	-	-
Horiz. %	217.18%	117.47%	154.73%	187.92%	269.14%	126.49%	100.00%	-
EY	6.70	12.39	9.41	7.74	5.41	11.51	14.55	-12.11%
YoY %	-45.92%	31.67%	21.58%	43.07%	-53.00%	-20.89%	-	-
Horiz. %	46.05%	85.15%	64.67%	53.20%	37.18%	79.11%	100.00%	-
DY	2.36	1.94	0.98	4.48	4.38	5.94	1.97	3.05%
YoY %	21.65%	97.96%	-78.12%	2.28%	-26.26%	201.52%	-	-
Horiz. %	119.80%	98.48%	49.75%	227.41%	222.34%	301.52%	100.00%	-
P/NAPS	1.04	0.93	1.05	0.74	1.05	1.12	1.53	-6.22%
YoY %	11.83%	-11.43%	41.89%	-29.52%	-6.25%	-26.80%	-	-
Horiz. %	67.97%	60.78%	68.63%	48.37%	68.63%	73.20%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos