[MBL] YoY TTM Result on 30-Sep-2016 [#3]

Stock

[MBL] MUAR BAN LEE GROUP BERHAD

Announcement Date

28-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 17.97%

YoY- 116.76%

Quarter Report

MBL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
TTM Result
Revenue	172,311	147,521	197,035	148,787	52,606	44,024	60,181	19.15%
YoY %	16.80%	-25.13%	32.43%	182.83%	19.49%	-26.85%	-	-
Horiz. %	286.32%	245.13%	327.40%	247.23%	87.41%	73.15%	100.00%	-
PBT	26,281	15,490	19,213	13,683	6,407	5,279	10,493	16.52%
YoY %	69.66%	-19.38%	40.42%	113.56%	21.37%	-49.69%	-	-
Horiz. %	250.46%	147.62%	183.10%	130.40%	61.06%	50.31%	100.00%	-
Tax	-8,648	-5,418	-5,254	-2,250	-959	-1,554	-840	47.46%
YoY %	-59.62%	-3.12%	-133.51%	-134.62%	38.29%	-85.00%	-	-
Horiz. %	1,029.52%	645.00%	625.48%	267.86%	114.17%	185.00%	100.00%	-
NP	17,633	10,072	13,959	11,433	5,448	3,725	9,653	10.55%
YoY %	75.07%	-27.85%	22.09%	109.86%	46.26%	-61.41%	-	-
Horiz. %	182.67%	104.34%	144.61%	118.44%	56.44%	38.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,752	10,224	12,495	10,387	4,792	3,753	9,689	10.61%
YoY %	73.63%	-18.18%	20.29%	116.76%	27.68%	-61.27%	-	-
Horiz. %	183.22%	105.52%	128.96%	107.20%	49.46%	38.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.91%	34.98%	27.35%	16.44%	14.97%	29.44%	8.01%	-
YoY %	-5.92%	27.90%	66.36%	9.82%	-49.15%	267.54%	-	-
Horiz. %	410.86%	436.70%	341.45%	205.24%	186.89%	367.54%	100.00%	-
Total Cost	154,678	137,449	183,076	137,354	47,158	40,299	50,528	20.48%
YoY %	12.53%	-24.92%	33.29%	191.26%	17.02%	-20.24%	-	-
Horiz. %	306.12%	272.03%	362.33%	271.84%	93.33%	79.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	134,222	120,376	104,960	89,935	83,186	81,659	84,708	7.96%
YoY %	11.50%	14.69%	16.71%	8.11%	1.87%	-3.60%	-	-
Horiz. %	158.45%	142.11%	123.91%	106.17%	98.20%	96.40%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	7,055	2,820	-	919	2,758	3,688	5,514	4.19%
YoY %	150.18%	0.00%	-	-66.68%	-25.22%	-33.12%	-	-
Horiz. %	127.95%	51.14%	-	16.67%	50.02%	66.88%	100.00%	-
Div Payout %	39.75%	27.59%	-	8.85%	57.57%	98.28%	56.92%	-
YoY %	44.07%	0.00%	-	-84.63%	-41.42%	72.66%	-	-
Horiz. %	69.83%	48.47%	-	15.55%	101.14%	172.66%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	134,222	120,376	104,960	89,935	83,186	81,659	84,708	7.96%
YoY %	11.50%	14.69%	16.71%	8.11%	1.87%	-3.60%	-	-
Horiz. %	158.45%	142.11%	123.91%	106.17%	98.20%	96.40%	100.00%	-
NOSH	106,693	101,126	92,000	91,771	91,414	91,752	92,074	2.48%
YoY %	5.51%	9.92%	0.25%	0.39%	-0.37%	-0.35%	-	-
Horiz. %	115.88%	109.83%	99.92%	99.67%	99.28%	99.65%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	10.23%	6.83%	7.08%	7.68%	10.36%	8.46%	16.04%	-
YoY %	49.78%	-3.53%	-7.81%	-25.87%	22.46%	-47.26%	-	-
Horiz. %	63.78%	42.58%	44.14%	47.88%	64.59%	52.74%	100.00%	-
ROE	13.23%	8.49%	11.90%	11.55%	5.76%	4.60%	11.44%	-
YoY %	55.83%	-28.66%	3.03%	100.52%	25.22%	-59.79%	-	-
Horiz. %	115.65%	74.21%	104.02%	100.96%	50.35%	40.21%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	170.74	148.28	215.88	162.13	57.55	47.98	65.36	17.34%
YoY %	15.15%	-31.31%	33.15%	181.72%	19.95%	-26.59%	-	-
Horiz. %	261.23%	226.87%	330.29%	248.06%	88.05%	73.41%	100.00%	-
EPS	17.59	10.28	13.69	11.32	5.24	4.09	10.52	8.94%
YoY %	71.11%	-24.91%	20.94%	116.03%	28.12%	-61.12%	-	-
Horiz. %	167.21%	97.72%	130.13%	107.60%	49.81%	38.88%	100.00%	-
DPS	7.00	2.84	0.00	1.00	3.00	4.03	6.00	2.60%
YoY %	146.48%	0.00%	0.00%	-66.67%	-25.56%	-32.83%	-	-
Horiz. %	116.67%	47.33%	0.00%	16.67%	50.00%	67.17%	100.00%	-
NAPS	1.33	1.21	1.15	0.98	0.91	0.89	0.92	6.33%
YoY %	9.92%	5.22%	17.35%	7.69%	2.25%	-3.26%	-	-
Horiz. %	144.57%	131.52%	125.00%	106.52%	98.91%	96.74%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 91,771
RPS	69.25	59.29	79.19	59.80	21.14	17.69	24.19	19.15%
YoY %	16.80%	-25.13%	32.42%	182.88%	19.50%	-26.87%	-	-
Horiz. %	286.28%	245.10%	327.37%	247.21%	87.39%	73.13%	100.00%	-
EPS	7.13	4.11	5.02	4.17	1.93	1.51	3.89	10.62%
YoY %	73.48%	-18.13%	20.38%	116.06%	27.81%	-61.18%	-	-
Horiz. %	183.29%	105.66%	129.05%	107.20%	49.61%	38.82%	100.00%	-
DPS	2.84	1.13	0.00	0.37	1.11	1.48	2.22	4.18%
YoY %	151.33%	0.00%	0.00%	-66.67%	-25.00%	-33.33%	-	-
Horiz. %	127.93%	50.90%	0.00%	16.67%	50.00%	66.67%	100.00%	-
NAPS	0.5394	0.4838	0.4218	0.3614	0.3343	0.3282	0.3404	7.97%
YoY %	11.49%	14.70%	16.71%	8.11%	1.86%	-3.58%	-	-
Horiz. %	158.46%	142.13%	123.91%	106.17%	98.21%	96.42%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	1.18	1.14	1.13	1.06	0.71	0.89	1.04	-
P/RPS	0.69	0.77	0.52	0.65	1.23	1.85	1.59	-12.98%
YoY %	-10.39%	48.08%	-20.00%	-47.15%	-33.51%	16.35%	-	-
Horiz. %	43.40%	48.43%	32.70%	40.88%	77.36%	116.35%	100.00%	-
P/EPS	6.71	11.09	8.25	9.37	13.54	21.76	9.88	-6.24%
YoY %	-39.50%	34.42%	-11.95%	-30.80%	-37.78%	120.24%	-	-
Horiz. %	67.91%	112.25%	83.50%	94.84%	137.04%	220.24%	100.00%	-
EY	14.91	9.01	12.12	10.68	7.38	4.60	10.12	6.66%
YoY %	65.48%	-25.66%	13.48%	44.72%	60.43%	-54.55%	-	-
Horiz. %	147.33%	89.03%	119.76%	105.53%	72.92%	45.45%	100.00%	-
DY	5.93	2.49	0.00	0.94	4.23	4.53	5.77	0.45%
YoY %	138.15%	0.00%	0.00%	-77.78%	-6.62%	-21.49%	-	-
Horiz. %	102.77%	43.15%	0.00%	16.29%	73.31%	78.51%	100.00%	-
P/NAPS	0.89	0.94	0.98	1.08	0.78	1.00	1.13	-3.89%
YoY %	-5.32%	-4.08%	-9.26%	38.46%	-22.00%	-11.50%	-	-
Horiz. %	78.76%	83.19%	86.73%	95.58%	69.03%	88.50%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	29/11/19	23/11/18	28/11/17	28/11/16	30/11/15	28/11/14	26/11/13	-
Price	1.34	1.03	1.33	1.12	0.785	0.88	1.04	-
P/RPS	0.78	0.69	0.62	0.69	1.36	1.83	1.59	-11.18%
YoY %	13.04%	11.29%	-10.14%	-49.26%	-25.68%	15.09%	-	-
Horiz. %	49.06%	43.40%	38.99%	43.40%	85.53%	115.09%	100.00%	-
P/EPS	7.62	10.02	9.72	9.90	14.97	21.51	9.88	-4.23%
YoY %	-23.95%	3.09%	-1.82%	-33.87%	-30.40%	117.71%	-	-
Horiz. %	77.13%	101.42%	98.38%	100.20%	151.52%	217.71%	100.00%	-
EY	13.13	9.98	10.29	10.11	6.68	4.65	10.12	4.43%
YoY %	31.56%	-3.01%	1.78%	51.35%	43.66%	-54.05%	-	-
Horiz. %	129.74%	98.62%	101.68%	99.90%	66.01%	45.95%	100.00%	-
DY	5.22	2.75	0.00	0.89	3.82	4.58	5.77	-1.65%
YoY %	89.82%	0.00%	0.00%	-76.70%	-16.59%	-20.62%	-	-
Horiz. %	90.47%	47.66%	0.00%	15.42%	66.20%	79.38%	100.00%	-
P/NAPS	1.01	0.85	1.16	1.14	0.86	0.99	1.13	-1.85%
YoY %	18.82%	-26.72%	1.75%	32.56%	-13.13%	-12.39%	-	-
Horiz. %	89.38%	75.22%	102.65%	100.88%	76.11%	87.61%	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