[MBL] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 12.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 69,683 68,352 47,686 32,879 28.42%
PBT 13,502 16,973 8,795 9,928 10.78%
Tax -912 -196 -766 -194 67.44%
NP 12,590 16,777 8,029 9,734 8.94%
-
NP to SH 12,652 16,797 8,029 9,734 9.12%
-
Tax Rate 6.75% 1.15% 8.71% 1.95% -
Total Cost 57,093 51,575 39,657 23,145 35.07%
-
Net Worth 84,639 73,581 59,806 54,991 15.44%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 2,761 3,687 1,378 584 67.75%
Div Payout % 21.82% 21.95% 17.17% 6.01% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 84,639 73,581 59,806 54,991 15.44%
NOSH 91,999 91,977 92,009 91,652 0.12%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 18.07% 24.55% 16.84% 29.61% -
ROE 14.95% 22.83% 13.43% 17.70% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 75.74 74.31 51.83 35.87 28.26%
EPS 13.75 18.26 8.73 10.62 8.98%
DPS 3.00 4.00 1.50 0.64 67.27%
NAPS 0.92 0.80 0.65 0.60 15.29%
Adjusted Per Share Value based on latest NOSH - 91,652
31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 28.01 27.47 19.16 13.21 28.44%
EPS 5.08 6.75 3.23 3.91 9.10%
DPS 1.11 1.48 0.55 0.24 66.53%
NAPS 0.3402 0.2957 0.2404 0.221 15.44%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.97 0.82 0.60 0.60 -
P/RPS 1.28 1.10 1.16 1.67 -8.47%
P/EPS 7.05 4.49 6.88 5.65 7.65%
EY 14.18 22.27 14.54 17.70 -7.11%
DY 3.09 4.88 2.50 1.06 42.80%
P/NAPS 1.05 1.03 0.92 1.00 1.63%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/13 24/05/12 27/05/11 - -
Price 1.23 0.98 0.60 0.00 -
P/RPS 1.62 1.32 1.16 0.00 -
P/EPS 8.94 5.37 6.88 0.00 -
EY 11.18 18.63 14.54 0.00 -
DY 2.44 4.08 2.50 0.00 -
P/NAPS 1.34 1.23 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