[MBL] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -23.09%
YoY- -24.68%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 72,164 49,411 47,105 69,683 68,352 47,686 32,879 13.98%
PBT 9,351 5,027 6,392 13,502 16,973 8,795 9,928 -0.99%
Tax -1,629 -963 -1,376 -912 -196 -766 -194 42.52%
NP 7,722 4,064 5,016 12,590 16,777 8,029 9,734 -3.78%
-
NP to SH 7,341 4,033 5,040 12,652 16,797 8,029 9,734 -4.58%
-
Tax Rate 17.42% 19.16% 21.53% 6.75% 1.15% 8.71% 1.95% -
Total Cost 64,442 45,347 42,089 57,093 51,575 39,657 23,145 18.59%
-
Net Worth 86,237 83,720 82,605 84,639 73,581 59,806 54,991 7.77%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 2,761 944 6,414 2,761 3,687 1,378 584 29.52%
Div Payout % 37.61% 23.42% 127.28% 21.82% 21.95% 17.17% 6.01% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 86,237 83,720 82,605 84,639 73,581 59,806 54,991 7.77%
NOSH 91,742 91,999 91,783 91,999 91,977 92,009 91,652 0.01%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.70% 8.22% 10.65% 18.07% 24.55% 16.84% 29.61% -
ROE 8.51% 4.82% 6.10% 14.95% 22.83% 13.43% 17.70% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 78.66 53.71 51.32 75.74 74.31 51.83 35.87 13.96%
EPS 8.00 4.38 5.49 13.75 18.26 8.73 10.62 -4.60%
DPS 3.00 1.03 7.00 3.00 4.00 1.50 0.64 29.33%
NAPS 0.94 0.91 0.90 0.92 0.80 0.65 0.60 7.76%
Adjusted Per Share Value based on latest NOSH - 91,999
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 29.00 19.86 18.93 28.01 27.47 19.16 13.21 13.98%
EPS 2.95 1.62 2.03 5.08 6.75 3.23 3.91 -4.58%
DPS 1.11 0.38 2.58 1.11 1.48 0.55 0.24 29.04%
NAPS 0.3466 0.3365 0.332 0.3402 0.2957 0.2404 0.221 7.78%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.785 0.795 1.02 0.97 0.82 0.60 0.60 -
P/RPS 1.00 1.48 1.99 1.28 1.10 1.16 1.67 -8.18%
P/EPS 9.81 18.14 18.58 7.05 4.49 6.88 5.65 9.62%
EY 10.19 5.51 5.38 14.18 22.27 14.54 17.70 -8.78%
DY 3.82 1.30 6.86 3.09 4.88 2.50 1.06 23.79%
P/NAPS 0.84 0.87 1.13 1.05 1.03 0.92 1.00 -2.86%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 29/05/15 27/05/14 27/05/13 24/05/12 27/05/11 - -
Price 0.915 0.77 1.00 1.23 0.98 0.60 0.00 -
P/RPS 1.16 1.43 1.95 1.62 1.32 1.16 0.00 -
P/EPS 11.43 17.57 18.21 8.94 5.37 6.88 0.00 -
EY 8.75 5.69 5.49 11.18 18.63 14.54 0.00 -
DY 3.28 1.34 7.00 2.44 4.08 2.50 0.00 -
P/NAPS 0.97 0.85 1.11 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