[MBL] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 19.94%
YoY- 84.32%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 164,233 156,154 201,124 107,065 53,036 45,202 64,349 16.89%
PBT 24,494 12,291 17,920 11,209 6,307 5,882 11,641 13.19%
Tax -8,043 -4,107 -4,557 -2,013 -998 -1,319 -1,004 41.43%
NP 16,451 8,184 13,363 9,196 5,309 4,563 10,637 7.53%
-
NP to SH 16,436 8,001 11,650 8,805 4,777 4,594 10,669 7.46%
-
Tax Rate 32.84% 33.41% 25.43% 17.96% 15.82% 22.42% 8.62% -
Total Cost 147,782 147,970 187,761 97,869 47,727 40,639 53,712 18.36%
-
Net Worth 127,959 114,407 101,309 89,026 82,872 81,270 82,615 7.56%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 7,055 2,820 1,835 919 2,758 3,688 5,514 4.19%
Div Payout % 42.93% 35.25% 15.75% 10.44% 57.75% 80.29% 51.69% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 127,959 114,407 101,309 89,026 82,872 81,270 82,615 7.56%
NOSH 103,924 101,126 92,000 91,779 92,080 92,352 91,794 2.08%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 10.02% 5.24% 6.64% 8.59% 10.01% 10.09% 16.53% -
ROE 12.84% 6.99% 11.50% 9.89% 5.76% 5.65% 12.91% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 161.72 156.96 220.36 116.65 57.60 48.94 70.10 14.94%
EPS 16.18 8.04 12.76 9.59 5.19 4.97 11.62 5.66%
DPS 6.95 2.84 2.00 1.00 3.00 4.03 6.00 2.47%
NAPS 1.26 1.15 1.11 0.97 0.90 0.88 0.90 5.76%
Adjusted Per Share Value based on latest NOSH - 91,779
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 66.00 62.76 80.83 43.03 21.31 18.17 25.86 16.89%
EPS 6.61 3.22 4.68 3.54 1.92 1.85 4.29 7.46%
DPS 2.84 1.13 0.74 0.37 1.11 1.48 2.22 4.18%
NAPS 0.5143 0.4598 0.4072 0.3578 0.3331 0.3266 0.332 7.56%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.25 0.99 1.03 0.855 0.755 0.96 1.12 -
P/RPS 0.77 0.63 0.47 0.73 1.31 1.96 1.60 -11.47%
P/EPS 7.72 12.31 8.07 8.91 14.55 19.30 9.64 -3.63%
EY 12.95 8.12 12.39 11.22 6.87 5.18 10.38 3.75%
DY 5.56 2.86 1.94 1.17 3.97 4.20 5.36 0.61%
P/NAPS 0.99 0.86 0.93 0.88 0.84 1.09 1.24 -3.68%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 28/08/18 28/08/17 30/08/16 28/08/15 29/08/14 26/08/13 -
Price 1.19 1.20 1.03 1.02 0.67 0.92 1.01 -
P/RPS 0.74 0.76 0.47 0.87 1.16 1.88 1.44 -10.49%
P/EPS 7.35 14.92 8.07 10.63 12.91 18.49 8.69 -2.75%
EY 13.60 6.70 12.39 9.41 7.74 5.41 11.51 2.81%
DY 5.84 2.36 1.94 0.98 4.48 4.38 5.94 -0.28%
P/NAPS 0.94 1.04 0.93 1.05 0.74 1.05 1.12 -2.87%

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