[MBL] YoY TTM Result on 30-Jun-2020 [#2]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -5.65%
YoY- 8.06%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 337,037 391,237 274,385 179,722 164,233 156,154 201,124 8.98%
PBT 73,454 35,269 11,268 26,784 24,494 12,291 17,920 26.49%
Tax -15,950 -7,860 -4,716 -7,156 -8,043 -4,107 -4,557 23.20%
NP 57,504 27,409 6,552 19,628 16,451 8,184 13,363 27.52%
-
NP to SH 58,341 25,908 6,313 17,760 16,436 8,001 11,650 30.78%
-
Tax Rate 21.71% 22.29% 41.85% 26.72% 32.84% 33.41% 25.43% -
Total Cost 279,533 363,828 267,833 160,094 147,782 147,970 187,761 6.85%
-
Net Worth 211,608 152,563 154,338 141,583 127,959 114,407 101,309 13.05%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - 7,055 2,820 1,835 -
Div Payout % - - - - 42.93% 35.25% 15.75% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 211,608 152,563 154,338 141,583 127,959 114,407 101,309 13.05%
NOSH 248,621 248,619 224,580 108,345 103,924 101,126 92,000 18.01%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 17.06% 7.01% 2.39% 10.92% 10.02% 5.24% 6.64% -
ROE 27.57% 16.98% 4.09% 12.54% 12.84% 6.99% 11.50% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 148.12 171.82 131.56 182.79 161.72 156.96 220.36 -6.40%
EPS 25.64 11.38 3.03 18.06 16.18 8.04 12.76 12.32%
DPS 0.00 0.00 0.00 0.00 6.95 2.84 2.00 -
NAPS 0.93 0.67 0.74 1.44 1.26 1.15 1.11 -2.90%
Adjusted Per Share Value based on latest NOSH - 108,345
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 148.26 172.10 120.70 79.06 72.24 68.69 88.47 8.98%
EPS 25.66 11.40 2.78 7.81 7.23 3.52 5.12 30.80%
DPS 0.00 0.00 0.00 0.00 3.10 1.24 0.81 -
NAPS 0.9308 0.6711 0.6789 0.6228 0.5629 0.5033 0.4457 13.05%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.46 0.375 0.585 1.30 1.25 0.99 1.03 -
P/RPS 0.31 0.22 0.44 0.71 0.77 0.63 0.47 -6.69%
P/EPS 1.79 3.30 19.33 7.20 7.72 12.31 8.07 -22.18%
EY 55.74 30.34 5.17 13.89 12.95 8.12 12.39 28.46%
DY 0.00 0.00 0.00 0.00 5.56 2.86 1.94 -
P/NAPS 0.49 0.56 0.79 0.90 0.99 0.86 0.93 -10.12%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 29/08/22 29/09/21 28/08/20 28/08/19 28/08/18 28/08/17 -
Price 0.48 0.36 0.505 1.47 1.19 1.20 1.03 -
P/RPS 0.32 0.21 0.38 0.80 0.74 0.76 0.47 -6.20%
P/EPS 1.87 3.16 16.68 8.14 7.35 14.92 8.07 -21.61%
EY 53.42 31.60 5.99 12.29 13.60 6.70 12.39 27.56%
DY 0.00 0.00 0.00 0.00 5.84 2.36 1.94 -
P/NAPS 0.52 0.54 0.68 1.02 0.94 1.04 0.93 -9.23%

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