[MBL] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 27.08%
YoY- 36.58%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 340,864 216,196 169,925 157,515 184,294 180,561 62,622 32.59%
PBT 24,700 15,469 29,208 18,933 15,828 16,471 8,202 20.14%
Tax -6,639 -4,737 -8,835 -6,268 -4,896 -2,841 -1,845 23.76%
NP 18,061 10,732 20,373 12,665 10,932 13,630 6,357 18.99%
-
NP to SH 17,050 9,771 19,445 12,993 9,513 11,917 6,180 18.41%
-
Tax Rate 26.88% 30.62% 30.25% 33.11% 30.93% 17.25% 22.49% -
Total Cost 322,803 205,464 149,552 144,850 173,362 166,931 56,265 33.76%
-
Net Worth 154,480 155,250 138,941 123,597 103,135 97,357 84,590 10.54%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - 5,062 2,988 1,825 1,836 2,761 -
Div Payout % - - 26.03% 23.00% 19.19% 15.41% 44.68% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 154,480 155,250 138,941 123,597 103,135 97,357 84,590 10.54%
NOSH 248,309 224,580 107,213 103,000 92,000 91,846 91,945 17.98%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 5.30% 4.96% 11.99% 8.04% 5.93% 7.55% 10.15% -
ROE 11.04% 6.29% 14.00% 10.51% 9.22% 12.24% 7.31% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 163.28 104.44 168.77 158.03 201.92 196.59 68.11 15.67%
EPS 8.17 4.72 19.31 13.04 10.42 12.97 6.72 3.30%
DPS 0.00 0.00 5.00 3.00 2.00 2.00 3.00 -
NAPS 0.74 0.75 1.38 1.24 1.13 1.06 0.92 -3.56%
Adjusted Per Share Value based on latest NOSH - 103,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 136.99 86.89 68.29 63.30 74.07 72.57 25.17 32.59%
EPS 6.85 3.93 7.81 5.22 3.82 4.79 2.48 18.43%
DPS 0.00 0.00 2.03 1.20 0.73 0.74 1.11 -
NAPS 0.6208 0.6239 0.5584 0.4967 0.4145 0.3913 0.34 10.54%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.35 0.615 1.38 1.01 1.25 1.01 0.80 -
P/RPS 0.21 0.59 0.82 0.64 0.62 0.51 1.17 -24.87%
P/EPS 4.29 13.03 7.15 7.75 11.99 7.78 11.90 -15.62%
EY 23.34 7.68 14.00 12.91 8.34 12.85 8.40 18.55%
DY 0.00 0.00 3.62 2.97 1.60 1.98 3.75 -
P/NAPS 0.47 0.82 1.00 0.81 1.11 0.95 0.87 -9.74%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 31/03/21 26/02/20 27/02/19 27/02/18 28/02/17 29/02/16 -
Price 0.40 0.605 1.31 1.05 1.28 1.12 0.79 -
P/RPS 0.24 0.58 0.78 0.66 0.63 0.57 1.16 -23.07%
P/EPS 4.90 12.82 6.78 8.06 12.28 8.63 11.75 -13.55%
EY 20.42 7.80 14.74 12.41 8.14 11.58 8.51 15.69%
DY 0.00 0.00 3.82 2.86 1.56 1.79 3.80 -
P/NAPS 0.54 0.81 0.95 0.85 1.13 1.06 0.86 -7.45%

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