[MBL] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -9.19%
YoY- -38.17%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 148,787 52,606 44,024 60,181 72,488 56,009 41,390 23.74%
PBT 13,683 6,407 5,279 10,493 16,189 11,614 8,039 9.26%
Tax -2,250 -959 -1,554 -840 -571 -682 -85 72.54%
NP 11,433 5,448 3,725 9,653 15,618 10,932 7,954 6.22%
-
NP to SH 10,387 4,792 3,753 9,689 15,670 10,932 7,954 4.54%
-
Tax Rate 16.44% 14.97% 29.44% 8.01% 3.53% 5.87% 1.06% -
Total Cost 137,354 47,158 40,299 50,528 56,870 45,077 33,436 26.52%
-
Net Worth 89,935 83,186 81,659 84,708 79,032 65,300 57,824 7.63%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 919 2,758 3,688 5,514 2,309 2,756 1,965 -11.88%
Div Payout % 8.85% 57.57% 98.28% 56.92% 14.74% 25.22% 24.71% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 89,935 83,186 81,659 84,708 79,032 65,300 57,824 7.63%
NOSH 91,771 91,414 91,752 92,074 91,898 91,972 91,785 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.68% 10.36% 8.46% 16.04% 21.55% 19.52% 19.22% -
ROE 11.55% 5.76% 4.60% 11.44% 19.83% 16.74% 13.76% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 162.13 57.55 47.98 65.36 78.88 60.90 45.09 23.75%
EPS 11.32 5.24 4.09 10.52 17.05 11.89 8.67 4.54%
DPS 1.00 3.00 4.03 6.00 2.50 3.00 2.14 -11.89%
NAPS 0.98 0.91 0.89 0.92 0.86 0.71 0.63 7.63%
Adjusted Per Share Value based on latest NOSH - 92,074
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 59.80 21.14 17.69 24.19 29.13 22.51 16.63 23.75%
EPS 4.17 1.93 1.51 3.89 6.30 4.39 3.20 4.50%
DPS 0.37 1.11 1.48 2.22 0.93 1.11 0.79 -11.86%
NAPS 0.3614 0.3343 0.3282 0.3404 0.3176 0.2624 0.2324 7.62%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.06 0.71 0.89 1.04 1.14 0.59 0.64 -
P/RPS 0.65 1.23 1.85 1.59 1.45 0.97 1.42 -12.20%
P/EPS 9.37 13.54 21.76 9.88 6.69 4.96 7.39 4.03%
EY 10.68 7.38 4.60 10.12 14.96 20.15 13.54 -3.87%
DY 0.94 4.23 4.53 5.77 2.19 5.08 3.35 -19.07%
P/NAPS 1.08 0.78 1.00 1.13 1.33 0.83 1.02 0.95%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 30/11/15 28/11/14 26/11/13 26/11/12 29/11/11 25/11/10 -
Price 1.12 0.785 0.88 1.04 1.00 0.63 0.63 -
P/RPS 0.69 1.36 1.83 1.59 1.27 1.03 1.40 -11.11%
P/EPS 9.90 14.97 21.51 9.88 5.86 5.30 7.27 5.27%
EY 10.11 6.68 4.65 10.12 17.05 18.87 13.76 -5.00%
DY 0.89 3.82 4.58 5.77 2.50 4.76 3.40 -20.00%
P/NAPS 1.14 0.86 0.99 1.13 1.16 0.89 1.00 2.20%

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