[MBL] YoY TTM Result on 31-Mar-2017 [#1]

Stock

[MBL] MUAR BAN LEE GROUP BERHAD

Announcement Date

31-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- -1.07%

YoY- 60.59%

Quarter Report

MBL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
TTM Result
Revenue	174,916	162,157	164,567	204,780	72,164	49,411	47,105	24.41%
YoY %	7.87%	-1.46%	-19.64%	183.77%	46.05%	4.90%	-	-
Horiz. %	371.33%	344.25%	349.36%	434.73%	153.20%	104.90%	100.00%	-
PBT	28,891	20,173	13,594	17,405	9,351	5,027	6,392	28.55%
YoY %	43.22%	48.40%	-21.90%	86.13%	86.02%	-21.35%	-	-
Horiz. %	451.99%	315.60%	212.67%	272.29%	146.29%	78.65%	100.00%	-
Tax	-8,723	-6,595	-4,583	-3,795	-1,629	-963	-1,376	36.00%
YoY %	-32.27%	-43.90%	-20.76%	-132.97%	-69.16%	30.01%	-	-
Horiz. %	633.94%	479.29%	333.07%	275.80%	118.39%	69.99%	100.00%	-
NP	20,168	13,578	9,011	13,610	7,722	4,064	5,016	26.07%
YoY %	48.53%	50.68%	-33.79%	76.25%	90.01%	-18.98%	-	-
Horiz. %	402.07%	270.69%	179.65%	271.33%	153.95%	81.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,824	13,764	8,334	11,789	7,341	4,033	5,040	24.53%
YoY %	36.76%	65.15%	-29.31%	60.59%	82.02%	-19.98%	-	-
Horiz. %	373.49%	273.10%	165.36%	233.91%	145.65%	80.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.19%	32.69%	33.71%	21.80%	17.42%	19.16%	21.53%	-
YoY %	-7.65%	-3.03%	54.63%	25.14%	-9.08%	-11.01%	-	-
Horiz. %	140.22%	151.83%	156.57%	101.25%	80.91%	88.99%	100.00%	-
Total Cost	154,748	148,579	155,556	191,170	64,442	45,347	42,089	24.21%
YoY %	4.15%	-4.49%	-18.63%	196.65%	42.11%	7.74%	-	-
Horiz. %	367.67%	353.01%	369.59%	454.20%	153.11%	107.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	136,703	125,164	113,433	98,571	86,237	83,720	82,605	8.74%
YoY %	9.22%	10.34%	15.08%	14.30%	3.01%	1.35%	-	-
Horiz. %	165.49%	151.52%	137.32%	119.33%	104.40%	101.35%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	2,538	4,516	2,820	1,836	2,761	944	6,414	-14.30%
YoY %	-43.80%	60.14%	53.59%	-33.50%	192.48%	-85.28%	-	-
Horiz. %	39.57%	70.41%	43.97%	28.62%	43.05%	14.72%	100.00%	-
Div Payout %	13.49%	32.82%	33.84%	15.58%	37.61%	23.42%	127.28%	-
YoY %	-58.90%	-3.01%	117.20%	-58.57%	60.59%	-81.60%	-	-
Horiz. %	10.60%	25.79%	26.59%	12.24%	29.55%	18.40%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	136,703	125,164	113,433	98,571	86,237	83,720	82,605	8.74%
YoY %	9.22%	10.34%	15.08%	14.30%	3.01%	1.35%	-	-
Horiz. %	165.49%	151.52%	137.32%	119.33%	104.40%	101.35%	100.00%	-
NOSH	107,413	103,000	101,126	91,270	91,742	91,999	91,783	2.65%
YoY %	4.28%	1.85%	10.80%	-0.51%	-0.28%	0.24%	-	-
Horiz. %	117.03%	112.22%	110.18%	99.44%	99.96%	100.24%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	11.53%	8.37%	5.48%	6.65%	10.70%	8.22%	10.65%	-
YoY %	37.75%	52.74%	-17.59%	-37.85%	30.17%	-22.82%	-	-
Horiz. %	108.26%	78.59%	51.46%	62.44%	100.47%	77.18%	100.00%	-
ROE	13.77%	11.00%	7.35%	11.96%	8.51%	4.82%	6.10%	-
YoY %	25.18%	49.66%	-38.55%	40.54%	76.56%	-20.98%	-	-
Horiz. %	225.74%	180.33%	120.49%	196.07%	139.51%	79.02%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	176.58	160.65	165.39	224.37	78.66	53.71	51.32	22.84%
YoY %	9.92%	-2.87%	-26.29%	185.24%	46.45%	4.66%	-	-
Horiz. %	344.08%	313.04%	322.27%	437.20%	153.27%	104.66%	100.00%	-
EPS	19.00	13.64	8.38	12.92	8.00	4.38	5.49	22.96%
YoY %	39.30%	62.77%	-35.14%	61.50%	82.65%	-20.22%	-	-
Horiz. %	346.08%	248.45%	152.64%	235.34%	145.72%	79.78%	100.00%	-
DPS	2.56	4.50	2.83	2.00	3.00	1.03	7.00	-15.42%
YoY %	-43.11%	59.01%	41.50%	-33.33%	191.26%	-85.29%	-	-
Horiz. %	36.57%	64.29%	40.43%	28.57%	42.86%	14.71%	100.00%	-
NAPS	1.38	1.24	1.14	1.08	0.94	0.91	0.90	7.37%
YoY %	11.29%	8.77%	5.56%	14.89%	3.30%	1.11%	-	-
Horiz. %	153.33%	137.78%	126.67%	120.00%	104.44%	101.11%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 92,000
RPS	70.30	65.17	66.14	82.30	29.00	19.86	18.93	24.41%
YoY %	7.87%	-1.47%	-19.64%	183.79%	46.02%	4.91%	-	-
Horiz. %	371.37%	344.27%	349.39%	434.76%	153.20%	104.91%	100.00%	-
EPS	7.57	5.53	3.35	4.74	2.95	1.62	2.03	24.50%
YoY %	36.89%	65.07%	-29.32%	60.68%	82.10%	-20.20%	-	-
Horiz. %	372.91%	272.41%	165.02%	233.50%	145.32%	79.80%	100.00%	-
DPS	1.02	1.82	1.13	0.74	1.11	0.38	2.58	-14.31%
YoY %	-43.96%	61.06%	52.70%	-33.33%	192.11%	-85.27%	-	-
Horiz. %	39.53%	70.54%	43.80%	28.68%	43.02%	14.73%	100.00%	-
NAPS	0.5494	0.503	0.4559	0.3962	0.3466	0.3365	0.332	8.74%
YoY %	9.22%	10.33%	15.07%	14.31%	3.00%	1.36%	-	-
Horiz. %	165.48%	151.51%	137.32%	119.34%	104.40%	101.36%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	1.01	1.25	1.10	1.07	0.785	0.795	1.02	-
P/RPS	0.57	0.78	0.67	0.48	1.00	1.48	1.99	-18.79%
YoY %	-26.92%	16.42%	39.58%	-52.00%	-32.43%	-25.63%	-	-
Horiz. %	28.64%	39.20%	33.67%	24.12%	50.25%	74.37%	100.00%	-
P/EPS	5.32	9.17	13.13	8.28	9.81	18.14	18.58	-18.79%
YoY %	-41.98%	-30.16%	58.57%	-15.60%	-45.92%	-2.37%	-	-
Horiz. %	28.63%	49.35%	70.67%	44.56%	52.80%	97.63%	100.00%	-
EY	18.81	10.91	7.61	12.07	10.19	5.51	5.38	23.17%
YoY %	72.41%	43.36%	-36.95%	18.45%	84.94%	2.42%	-	-
Horiz. %	349.63%	202.79%	141.45%	224.35%	189.41%	102.42%	100.00%	-
DY	2.54	3.60	2.58	1.87	3.82	1.30	6.86	-15.24%
YoY %	-29.44%	39.53%	37.97%	-51.05%	193.85%	-81.05%	-	-
Horiz. %	37.03%	52.48%	37.61%	27.26%	55.69%	18.95%	100.00%	-
P/NAPS	0.73	1.01	0.96	0.99	0.84	0.87	1.13	-7.01%
YoY %	-27.72%	5.21%	-3.03%	17.86%	-3.45%	-23.01%	-	-
Horiz. %	64.60%	89.38%	84.96%	87.61%	74.34%	76.99%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	30/06/20	29/05/19	30/05/18	31/05/17	25/05/16	29/05/15	27/05/14	-
Price	1.30	1.38	1.00	1.04	0.915	0.77	1.00	-
P/RPS	0.74	0.86	0.60	0.46	1.16	1.43	1.95	-14.89%
YoY %	-13.95%	43.33%	30.43%	-60.34%	-18.88%	-26.67%	-	-
Horiz. %	37.95%	44.10%	30.77%	23.59%	59.49%	73.33%	100.00%	-
P/EPS	6.84	10.12	11.94	8.05	11.43	17.57	18.21	-15.04%
YoY %	-32.41%	-15.24%	48.32%	-29.57%	-34.95%	-3.51%	-	-
Horiz. %	37.56%	55.57%	65.57%	44.21%	62.77%	96.49%	100.00%	-
EY	14.62	9.88	8.38	12.42	8.75	5.69	5.49	17.71%
YoY %	47.98%	17.90%	-32.53%	41.94%	53.78%	3.64%	-	-
Horiz. %	266.30%	179.96%	152.64%	226.23%	159.38%	103.64%	100.00%	-
DY	1.97	3.26	2.83	1.92	3.28	1.34	7.00	-19.03%
YoY %	-39.57%	15.19%	47.40%	-41.46%	144.78%	-80.86%	-	-
Horiz. %	28.14%	46.57%	40.43%	27.43%	46.86%	19.14%	100.00%	-
P/NAPS	0.94	1.11	0.88	0.96	0.97	0.85	1.11	-2.73%
YoY %	-15.32%	26.14%	-8.33%	-1.03%	14.12%	-23.42%	-	-
Horiz. %	84.68%	100.00%	79.28%	86.49%	87.39%	76.58%	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 - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:00:00

EMA 5

Hourly

BUY

2024-06-26 16:00:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-26 16:00:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-06-26 15:55:00

EMA 5

5 Mins

BUY

2024-06-26 15:55:00

ADX

5 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

YTLPOWR

YTL POWER INTERNATIONAL BHD

657

DNEX

DAGANG NEXCHANGE BERHAD

641

PTRANS

PERAK TRANSIT BERHAD

634

NOTION

NOTION VTEC BHD

630

HLIND

HONG LEONG INDUSTRIES BHD

608

MPI

MALAYSIAN PACIFIC INDUSTRIES

572

SNS

SNS NETWORK TECHNOLOGY BERHAD

441

GENTING

GENTING BHD

413

PBBANK

PUBLIC BANK BHD

410

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

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