[MBL] YoY TTM Result on 31-Mar-2016 [#1]

Stock

[MBL] MUAR BAN LEE GROUP BERHAD

Announcement Date

25-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- 18.79%

YoY- 82.02%

Quarter Report

MBL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
TTM Result
Revenue	162,157	164,567	204,780	72,164	49,411	47,105	69,683	15.10%
YoY %	-1.46%	-19.64%	183.77%	46.05%	4.90%	-32.40%	-	-
Horiz. %	232.71%	236.17%	293.87%	103.56%	70.91%	67.60%	100.00%	-
PBT	20,173	13,594	17,405	9,351	5,027	6,392	13,502	6.91%
YoY %	48.40%	-21.90%	86.13%	86.02%	-21.35%	-52.66%	-	-
Horiz. %	149.41%	100.68%	128.91%	69.26%	37.23%	47.34%	100.00%	-
Tax	-6,595	-4,583	-3,795	-1,629	-963	-1,376	-912	39.03%
YoY %	-43.90%	-20.76%	-132.97%	-69.16%	30.01%	-50.88%	-	-
Horiz. %	723.14%	502.52%	416.12%	178.62%	105.59%	150.88%	100.00%	-
NP	13,578	9,011	13,610	7,722	4,064	5,016	12,590	1.26%
YoY %	50.68%	-33.79%	76.25%	90.01%	-18.98%	-60.16%	-	-
Horiz. %	107.85%	71.57%	108.10%	61.33%	32.28%	39.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,764	8,334	11,789	7,341	4,033	5,040	12,652	1.41%
YoY %	65.15%	-29.31%	60.59%	82.02%	-19.98%	-60.16%	-	-
Horiz. %	108.79%	65.87%	93.18%	58.02%	31.88%	39.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.69%	33.71%	21.80%	17.42%	19.16%	21.53%	6.75%	-
YoY %	-3.03%	54.63%	25.14%	-9.08%	-11.01%	218.96%	-	-
Horiz. %	484.30%	499.41%	322.96%	258.07%	283.85%	318.96%	100.00%	-
Total Cost	148,579	155,556	191,170	64,442	45,347	42,089	57,093	17.27%
YoY %	-4.49%	-18.63%	196.65%	42.11%	7.74%	-26.28%	-	-
Horiz. %	260.24%	272.46%	334.84%	112.87%	79.43%	73.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,164	113,433	98,571	86,237	83,720	82,605	84,639	6.73%
YoY %	10.34%	15.08%	14.30%	3.01%	1.35%	-2.40%	-	-
Horiz. %	147.88%	134.02%	116.46%	101.89%	98.91%	97.60%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	4,516	2,820	1,836	2,761	944	6,414	2,761	8.54%
YoY %	60.14%	53.59%	-33.50%	192.48%	-85.28%	132.31%	-	-
Horiz. %	163.56%	102.14%	66.50%	100.00%	34.19%	232.31%	100.00%	-
Div Payout %	32.82%	33.84%	15.58%	37.61%	23.42%	127.28%	21.82%	-
YoY %	-3.01%	117.20%	-58.57%	60.59%	-81.60%	483.32%	-	-
Horiz. %	150.41%	155.09%	71.40%	172.36%	107.33%	583.32%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	125,164	113,433	98,571	86,237	83,720	82,605	84,639	6.73%
YoY %	10.34%	15.08%	14.30%	3.01%	1.35%	-2.40%	-	-
Horiz. %	147.88%	134.02%	116.46%	101.89%	98.91%	97.60%	100.00%	-
NOSH	103,000	101,126	91,270	91,742	91,999	91,783	91,999	1.89%
YoY %	1.85%	10.80%	-0.51%	-0.28%	0.24%	-0.23%	-	-
Horiz. %	111.96%	109.92%	99.21%	99.72%	100.00%	99.77%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	8.37%	5.48%	6.65%	10.70%	8.22%	10.65%	18.07%	-
YoY %	52.74%	-17.59%	-37.85%	30.17%	-22.82%	-41.06%	-	-
Horiz. %	46.32%	30.33%	36.80%	59.21%	45.49%	58.94%	100.00%	-
ROE	11.00%	7.35%	11.96%	8.51%	4.82%	6.10%	14.95%	-
YoY %	49.66%	-38.55%	40.54%	76.56%	-20.98%	-59.20%	-	-
Horiz. %	73.58%	49.16%	80.00%	56.92%	32.24%	40.80%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	160.65	165.39	224.37	78.66	53.71	51.32	75.74	13.34%
YoY %	-2.87%	-26.29%	185.24%	46.45%	4.66%	-32.24%	-	-
Horiz. %	212.11%	218.37%	296.24%	103.86%	70.91%	67.76%	100.00%	-
EPS	13.64	8.38	12.92	8.00	4.38	5.49	13.75	-0.13%
YoY %	62.77%	-35.14%	61.50%	82.65%	-20.22%	-60.07%	-	-
Horiz. %	99.20%	60.95%	93.96%	58.18%	31.85%	39.93%	100.00%	-
DPS	4.50	2.83	2.00	3.00	1.03	7.00	3.00	6.98%
YoY %	59.01%	41.50%	-33.33%	191.26%	-85.29%	133.33%	-	-
Horiz. %	150.00%	94.33%	66.67%	100.00%	34.33%	233.33%	100.00%	-
NAPS	1.24	1.14	1.08	0.94	0.91	0.90	0.92	5.09%
YoY %	8.77%	5.56%	14.89%	3.30%	1.11%	-2.17%	-	-
Horiz. %	134.78%	123.91%	117.39%	102.17%	98.91%	97.83%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 91,742
RPS	65.17	66.14	82.30	29.00	19.86	18.93	28.01	15.10%
YoY %	-1.47%	-19.64%	183.79%	46.02%	4.91%	-32.42%	-	-
Horiz. %	232.67%	236.13%	293.82%	103.53%	70.90%	67.58%	100.00%	-
EPS	5.53	3.35	4.74	2.95	1.62	2.03	5.08	1.42%
YoY %	65.07%	-29.32%	60.68%	82.10%	-20.20%	-60.04%	-	-
Horiz. %	108.86%	65.94%	93.31%	58.07%	31.89%	39.96%	100.00%	-
DPS	1.82	1.13	0.74	1.11	0.38	2.58	1.11	8.58%
YoY %	61.06%	52.70%	-33.33%	192.11%	-85.27%	132.43%	-	-
Horiz. %	163.96%	101.80%	66.67%	100.00%	34.23%	232.43%	100.00%	-
NAPS	0.503	0.4559	0.3962	0.3466	0.3365	0.332	0.3402	6.73%
YoY %	10.33%	15.07%	14.31%	3.00%	1.36%	-2.41%	-	-
Horiz. %	147.85%	134.01%	116.46%	101.88%	98.91%	97.59%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	1.25	1.10	1.07	0.785	0.795	1.02	0.97	-
P/RPS	0.78	0.67	0.48	1.00	1.48	1.99	1.28	-7.92%
YoY %	16.42%	39.58%	-52.00%	-32.43%	-25.63%	55.47%	-	-
Horiz. %	60.94%	52.34%	37.50%	78.12%	115.62%	155.47%	100.00%	-
P/EPS	9.17	13.13	8.28	9.81	18.14	18.58	7.05	4.47%
YoY %	-30.16%	58.57%	-15.60%	-45.92%	-2.37%	163.55%	-	-
Horiz. %	130.07%	186.24%	117.45%	139.15%	257.30%	263.55%	100.00%	-
EY	10.91	7.61	12.07	10.19	5.51	5.38	14.18	-4.27%
YoY %	43.36%	-36.95%	18.45%	84.94%	2.42%	-62.06%	-	-
Horiz. %	76.94%	53.67%	85.12%	71.86%	38.86%	37.94%	100.00%	-
DY	3.60	2.58	1.87	3.82	1.30	6.86	3.09	2.57%
YoY %	39.53%	37.97%	-51.05%	193.85%	-81.05%	122.01%	-	-
Horiz. %	116.50%	83.50%	60.52%	123.62%	42.07%	222.01%	100.00%	-
P/NAPS	1.01	0.96	0.99	0.84	0.87	1.13	1.05	-0.64%
YoY %	5.21%	-3.03%	17.86%	-3.45%	-23.01%	7.62%	-	-
Horiz. %	96.19%	91.43%	94.29%	80.00%	82.86%	107.62%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	29/05/19	30/05/18	31/05/17	25/05/16	29/05/15	27/05/14	27/05/13	-
Price	1.38	1.00	1.04	0.915	0.77	1.00	1.23	-
P/RPS	0.86	0.60	0.46	1.16	1.43	1.95	1.62	-10.01%
YoY %	43.33%	30.43%	-60.34%	-18.88%	-26.67%	20.37%	-	-
Horiz. %	53.09%	37.04%	28.40%	71.60%	88.27%	120.37%	100.00%	-
P/EPS	10.12	11.94	8.05	11.43	17.57	18.21	8.94	2.08%
YoY %	-15.24%	48.32%	-29.57%	-34.95%	-3.51%	103.69%	-	-
Horiz. %	113.20%	133.56%	90.04%	127.85%	196.53%	203.69%	100.00%	-
EY	9.88	8.38	12.42	8.75	5.69	5.49	11.18	-2.03%
YoY %	17.90%	-32.53%	41.94%	53.78%	3.64%	-50.89%	-	-
Horiz. %	88.37%	74.96%	111.09%	78.26%	50.89%	49.11%	100.00%	-
DY	3.26	2.83	1.92	3.28	1.34	7.00	2.44	4.94%
YoY %	15.19%	47.40%	-41.46%	144.78%	-80.86%	186.89%	-	-
Horiz. %	133.61%	115.98%	78.69%	134.43%	54.92%	286.89%	100.00%	-
P/NAPS	1.11	0.88	0.96	0.97	0.85	1.11	1.34	-3.08%
YoY %	26.14%	-8.33%	-1.03%	14.12%	-23.42%	-17.16%	-	-
Horiz. %	82.84%	65.67%	71.64%	72.39%	63.43%	82.84%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 25 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 11:10:00

EMA 5

10 Mins

BUY

2024-06-26 11:10:00

ADX

10 Mins

BUY

2024-06-26 11:10:00

TURTLE SYSTEM 20

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

651

HLIND

HONG LEONG INDUSTRIES BHD

623

YTLPOWR

YTL POWER INTERNATIONAL BHD

602

MPI

MALAYSIAN PACIFIC INDUSTRIES

601

NOTION

NOTION VTEC BHD

571

DNEX

DAGANG NEXCHANGE BERHAD

529

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

378

HEXCAP

HEXTAR CAPITAL BERHAD

371

Daily Stocks

HSI-HUZ

0.19

-0.005

252,154,500

INGENIEU

0.06

-0.005

219,782,200

HSI-CXV

0.14

-0.005

164,916,200

HSI-CXF

0.115

-0.005

146,450,700

HSI-HU8

0.075

0.00

128,563,400

AHB-WC

0.065

0.00

67,966,500

JCY

0.745

+0.05

59,234,000

SBH

0.315

+0.03

41,231,300

TECHNAX

0.37

-0.005

40,362,200

SNS

0.77

+0.05

38,632,700

More active Stocks

MPI

38.98

+0.38

48,000

DLADY

36.36

+0.34

1,300

PANAMY

20.28

+0.28

3,900

VSTECS

4.20

+0.20

1,287,200

AJI

15.40

+0.20

106,700

NOTION-WD

1.94

+0.16

2,108,100

ECOWLD-C26

0.16

+0.15

20,000

NOTION

2.20

+0.14

18,626,600

HLBANK

19.28

+0.12

102,300

PIE

6.30

+0.12

89,500

More gainer Stocks

NESTLE

121.40

-1.10

12,300

KLK

20.60

-0.38

258,500

KESM

6.88

-0.30

65,100

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

3,831,200

TENAGA

13.90

-0.10

1,969,800

PETDAG

17.10

-0.10

199,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More