[MBL] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 19.41%
YoY- 105.42%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 391,237 274,385 179,722 164,233 156,154 201,124 107,065 24.09%
PBT 35,269 11,268 26,784 24,494 12,291 17,920 11,209 21.04%
Tax -7,860 -4,716 -7,156 -8,043 -4,107 -4,557 -2,013 25.47%
NP 27,409 6,552 19,628 16,451 8,184 13,363 9,196 19.95%
-
NP to SH 25,908 6,313 17,760 16,436 8,001 11,650 8,805 19.69%
-
Tax Rate 22.29% 41.85% 26.72% 32.84% 33.41% 25.43% 17.96% -
Total Cost 363,828 267,833 160,094 147,782 147,970 187,761 97,869 24.45%
-
Net Worth 152,563 154,338 141,583 127,959 114,407 101,309 89,026 9.38%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - 7,055 2,820 1,835 919 -
Div Payout % - - - 42.93% 35.25% 15.75% 10.44% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 152,563 154,338 141,583 127,959 114,407 101,309 89,026 9.38%
NOSH 248,619 224,580 108,345 103,924 101,126 92,000 91,779 18.05%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 7.01% 2.39% 10.92% 10.02% 5.24% 6.64% 8.59% -
ROE 16.98% 4.09% 12.54% 12.84% 6.99% 11.50% 9.89% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 171.82 131.56 182.79 161.72 156.96 220.36 116.65 6.66%
EPS 11.38 3.03 18.06 16.18 8.04 12.76 9.59 2.89%
DPS 0.00 0.00 0.00 6.95 2.84 2.00 1.00 -
NAPS 0.67 0.74 1.44 1.26 1.15 1.11 0.97 -5.97%
Adjusted Per Share Value based on latest NOSH - 103,924
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 172.10 120.70 79.06 72.24 68.69 88.47 47.10 24.09%
EPS 11.40 2.78 7.81 7.23 3.52 5.12 3.87 19.71%
DPS 0.00 0.00 0.00 3.10 1.24 0.81 0.40 -
NAPS 0.6711 0.6789 0.6228 0.5629 0.5033 0.4457 0.3916 9.38%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.375 0.585 1.30 1.25 0.99 1.03 0.855 -
P/RPS 0.22 0.44 0.71 0.77 0.63 0.47 0.73 -18.11%
P/EPS 3.30 19.33 7.20 7.72 12.31 8.07 8.91 -15.25%
EY 30.34 5.17 13.89 12.95 8.12 12.39 11.22 18.02%
DY 0.00 0.00 0.00 5.56 2.86 1.94 1.17 -
P/NAPS 0.56 0.79 0.90 0.99 0.86 0.93 0.88 -7.25%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/08/22 29/09/21 28/08/20 28/08/19 28/08/18 28/08/17 30/08/16 -
Price 0.36 0.505 1.47 1.19 1.20 1.03 1.02 -
P/RPS 0.21 0.38 0.80 0.74 0.76 0.47 0.87 -21.08%
P/EPS 3.16 16.68 8.14 7.35 14.92 8.07 10.63 -18.29%
EY 31.60 5.99 12.29 13.60 6.70 12.39 9.41 22.36%
DY 0.00 0.00 0.00 5.84 2.36 1.94 0.98 -
P/NAPS 0.54 0.68 1.02 0.94 1.04 0.93 1.05 -10.48%

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