[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

MBL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	164,233	156,154	201,124	107,065	53,036	45,202	64,349	16.89%
YoY %	5.17%	-22.36%	87.85%	101.87%	17.33%	-29.75%	-	-
Horiz. %	255.22%	242.67%	312.55%	166.38%	82.42%	70.25%	100.00%	-
PBT	24,494	12,291	17,920	11,209	6,307	5,882	11,641	13.19%
YoY %	99.28%	-31.41%	59.87%	77.72%	7.23%	-49.47%	-	-
Horiz. %	210.41%	105.58%	153.94%	96.29%	54.18%	50.53%	100.00%	-
Tax	-8,043	-4,107	-4,557	-2,013	-998	-1,319	-1,004	41.43%
YoY %	-95.84%	9.87%	-126.38%	-101.70%	24.34%	-31.37%	-	-
Horiz. %	801.10%	409.06%	453.88%	200.50%	99.40%	131.37%	100.00%	-
NP	16,451	8,184	13,363	9,196	5,309	4,563	10,637	7.53%
YoY %	101.01%	-38.76%	45.31%	73.22%	16.35%	-57.10%	-	-
Horiz. %	154.66%	76.94%	125.63%	86.45%	49.91%	42.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,436	8,001	11,650	8,805	4,777	4,594	10,669	7.46%
YoY %	105.42%	-31.32%	32.31%	84.32%	3.98%	-56.94%	-	-
Horiz. %	154.05%	74.99%	109.19%	82.53%	44.77%	43.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.84%	33.41%	25.43%	17.96%	15.82%	22.42%	8.62%	-
YoY %	-1.71%	31.38%	41.59%	13.53%	-29.44%	160.09%	-	-
Horiz. %	380.97%	387.59%	295.01%	208.35%	183.53%	260.09%	100.00%	-
Total Cost	147,782	147,970	187,761	97,869	47,727	40,639	53,712	18.36%
YoY %	-0.13%	-21.19%	91.85%	105.06%	17.44%	-24.34%	-	-
Horiz. %	275.14%	275.49%	349.57%	182.21%	88.86%	75.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	127,959	114,407	101,309	89,026	82,872	81,270	82,615	7.56%
YoY %	11.85%	12.93%	13.80%	7.43%	1.97%	-1.63%	-	-
Horiz. %	154.89%	138.48%	122.63%	107.76%	100.31%	98.37%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	7,055	2,820	1,835	919	2,758	3,688	5,514	4.19%
YoY %	150.18%	53.68%	99.67%	-66.68%	-25.22%	-33.12%	-	-
Horiz. %	127.95%	51.14%	33.28%	16.67%	50.02%	66.88%	100.00%	-
Div Payout %	42.93%	35.25%	15.75%	10.44%	57.75%	80.29%	51.69%	-
YoY %	21.79%	123.81%	50.86%	-81.92%	-28.07%	55.33%	-	-
Horiz. %	83.05%	68.20%	30.47%	20.20%	111.72%	155.33%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	127,959	114,407	101,309	89,026	82,872	81,270	82,615	7.56%
YoY %	11.85%	12.93%	13.80%	7.43%	1.97%	-1.63%	-	-
Horiz. %	154.89%	138.48%	122.63%	107.76%	100.31%	98.37%	100.00%	-
NOSH	103,924	101,126	92,000	91,779	92,080	92,352	91,794	2.08%
YoY %	2.77%	9.92%	0.24%	-0.33%	-0.29%	0.61%	-	-
Horiz. %	113.21%	110.17%	100.22%	99.98%	100.31%	100.61%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	10.02%	5.24%	6.64%	8.59%	10.01%	10.09%	16.53%	-
YoY %	91.22%	-21.08%	-22.70%	-14.19%	-0.79%	-38.96%	-	-
Horiz. %	60.62%	31.70%	40.17%	51.97%	60.56%	61.04%	100.00%	-
ROE	12.84%	6.99%	11.50%	9.89%	5.76%	5.65%	12.91%	-
YoY %	83.69%	-39.22%	16.28%	71.70%	1.95%	-56.24%	-	-
Horiz. %	99.46%	54.14%	89.08%	76.61%	44.62%	43.76%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	161.72	156.96	220.36	116.65	57.60	48.94	70.10	14.94%
YoY %	3.03%	-28.77%	88.91%	102.52%	17.70%	-30.19%	-	-
Horiz. %	230.70%	223.91%	314.35%	166.41%	82.17%	69.81%	100.00%	-
EPS	16.18	8.04	12.76	9.59	5.19	4.97	11.62	5.66%
YoY %	101.24%	-36.99%	33.06%	84.78%	4.43%	-57.23%	-	-
Horiz. %	139.24%	69.19%	109.81%	82.53%	44.66%	42.77%	100.00%	-
DPS	6.95	2.84	2.00	1.00	3.00	4.03	6.00	2.47%
YoY %	144.72%	42.00%	100.00%	-66.67%	-25.56%	-32.83%	-	-
Horiz. %	115.83%	47.33%	33.33%	16.67%	50.00%	67.17%	100.00%	-
NAPS	1.26	1.15	1.11	0.97	0.90	0.88	0.90	5.76%
YoY %	9.57%	3.60%	14.43%	7.78%	2.27%	-2.22%	-	-
Horiz. %	140.00%	127.78%	123.33%	107.78%	100.00%	97.78%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 91,779
RPS	66.00	62.76	80.83	43.03	21.31	18.17	25.86	16.89%
YoY %	5.16%	-22.36%	87.85%	101.92%	17.28%	-29.74%	-	-
Horiz. %	255.22%	242.69%	312.57%	166.40%	82.41%	70.26%	100.00%	-
EPS	6.61	3.22	4.68	3.54	1.92	1.85	4.29	7.46%
YoY %	105.28%	-31.20%	32.20%	84.38%	3.78%	-56.88%	-	-
Horiz. %	154.08%	75.06%	109.09%	82.52%	44.76%	43.12%	100.00%	-
DPS	2.84	1.13	0.74	0.37	1.11	1.48	2.22	4.18%
YoY %	151.33%	52.70%	100.00%	-66.67%	-25.00%	-33.33%	-	-
Horiz. %	127.93%	50.90%	33.33%	16.67%	50.00%	66.67%	100.00%	-
NAPS	0.5143	0.4598	0.4072	0.3578	0.3331	0.3266	0.332	7.56%
YoY %	11.85%	12.92%	13.81%	7.42%	1.99%	-1.63%	-	-
Horiz. %	154.91%	138.49%	122.65%	107.77%	100.33%	98.37%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	22.22%	34.04%	-35.62%	-44.27%	-33.16%	22.50%	-	-
Horiz. %	48.12%	39.38%	29.37%	45.62%	81.88%	122.50%	100.00%	-
P/EPS	7.72	12.31	8.07	8.91	14.55	19.30	9.64	-3.63%
YoY %	-37.29%	52.54%	-9.43%	-38.76%	-24.61%	100.21%	-	-
Horiz. %	80.08%	127.70%	83.71%	92.43%	150.93%	200.21%	100.00%	-
EY	12.95	8.12	12.39	11.22	6.87	5.18	10.38	3.75%
YoY %	59.48%	-34.46%	10.43%	63.32%	32.63%	-50.10%	-	-
Horiz. %	124.76%	78.23%	119.36%	108.09%	66.18%	49.90%	100.00%	-
DY	5.56	2.86	1.94	1.17	3.97	4.20	5.36	0.61%
YoY %	94.41%	47.42%	65.81%	-70.53%	-5.48%	-21.64%	-	-
Horiz. %	103.73%	53.36%	36.19%	21.83%	74.07%	78.36%	100.00%	-
P/NAPS	0.99	0.86	0.93	0.88	0.84	1.09	1.24	-3.68%
YoY %	15.12%	-7.53%	5.68%	4.76%	-22.94%	-12.10%	-	-
Horiz. %	79.84%	69.35%	75.00%	70.97%	67.74%	87.90%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-2.63%	61.70%	-45.98%	-25.00%	-38.30%	30.56%	-	-
Horiz. %	51.39%	52.78%	32.64%	60.42%	80.56%	130.56%	100.00%	-
P/EPS	7.35	14.92	8.07	10.63	12.91	18.49	8.69	-2.75%
YoY %	-50.74%	84.88%	-24.08%	-17.66%	-30.18%	112.77%	-	-
Horiz. %	84.58%	171.69%	92.87%	122.32%	148.56%	212.77%	100.00%	-
EY	13.60	6.70	12.39	9.41	7.74	5.41	11.51	2.81%
YoY %	102.99%	-45.92%	31.67%	21.58%	43.07%	-53.00%	-	-
Horiz. %	118.16%	58.21%	107.65%	81.75%	67.25%	47.00%	100.00%	-
DY	5.84	2.36	1.94	0.98	4.48	4.38	5.94	-0.28%
YoY %	147.46%	21.65%	97.96%	-78.12%	2.28%	-26.26%	-	-
Horiz. %	98.32%	39.73%	32.66%	16.50%	75.42%	73.74%	100.00%	-
P/NAPS	0.94	1.04	0.93	1.05	0.74	1.05	1.12	-2.87%
YoY %	-9.62%	11.83%	-11.43%	41.89%	-29.52%	-6.25%	-	-
Horiz. %	83.93%	92.86%	83.04%	93.75%	66.07%	93.75%	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