[MBL] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 49.43%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 78,799 55,062 44,085 25,417 45.76%
PBT 17,334 12,380 7,928 8,796 25.34%
Tax -949 -189 -713 -171 76.95%
NP 16,385 12,191 7,215 8,625 23.82%
-
NP to SH 16,450 12,208 7,215 8,625 23.98%
-
Tax Rate 5.47% 1.53% 8.99% 1.94% -
Total Cost 62,414 42,871 36,870 16,792 54.84%
-
Net Worth 81,913 70,201 57,905 23,009 52.63%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 5,520 3,687 1,378 584 111.28%
Div Payout % 33.56% 30.20% 19.11% 6.78% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 81,913 70,201 57,905 23,009 52.63%
NOSH 92,037 92,370 91,913 38,999 33.10%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 20.79% 22.14% 16.37% 33.93% -
ROE 20.08% 17.39% 12.46% 37.48% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 85.62 59.61 47.96 65.17 9.51%
EPS 17.87 13.22 7.85 22.12 -6.85%
DPS 6.00 4.00 1.50 1.50 58.67%
NAPS 0.89 0.76 0.63 0.59 14.67%
Adjusted Per Share Value based on latest NOSH - 38,999
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 31.67 22.13 17.72 10.21 45.78%
EPS 6.61 4.91 2.90 3.47 23.93%
DPS 2.22 1.48 0.55 0.24 109.77%
NAPS 0.3292 0.2821 0.2327 0.0925 52.61%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.94 0.62 0.62 0.63 -
P/RPS 1.10 1.04 1.29 0.97 4.27%
P/EPS 5.26 4.69 7.90 2.85 22.64%
EY 19.01 21.32 12.66 35.10 -18.47%
DY 6.38 6.45 2.42 2.38 38.87%
P/NAPS 1.06 0.82 0.98 1.07 -0.31%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 27/02/13 28/02/12 25/02/11 - -
Price 0.885 0.72 0.58 0.00 -
P/RPS 1.03 1.21 1.21 0.00 -
P/EPS 4.95 5.45 7.39 0.00 -
EY 20.20 18.36 13.53 0.00 -
DY 6.78 5.56 2.59 0.00 -
P/NAPS 0.99 0.95 0.92 0.00 -

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
Post a Comment