[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	76.94	71.33	72.39	90.08	31.74	21.74	20.72	24.41%
YoY %	7.86%	-1.46%	-19.64%	183.81%	46.00%	4.92%	-	-
Horiz. %	371.33%	344.26%	349.37%	434.75%	153.19%	104.92%	100.00%	-
EPS	8.28	6.05	3.67	5.19	3.23	1.77	2.22	24.50%
YoY %	36.86%	64.85%	-29.29%	60.68%	82.49%	-20.27%	-	-
Horiz. %	372.97%	272.52%	165.32%	233.78%	145.50%	79.73%	100.00%	-
DPS	1.12	1.99	1.24	0.81	1.21	0.42	2.82	-14.25%
YoY %	-43.72%	60.48%	53.09%	-33.06%	188.10%	-85.11%	-	-
Horiz. %	39.72%	70.57%	43.97%	28.72%	42.91%	14.89%	100.00%	-
NAPS	0.6013	0.5506	0.499	0.4336	0.3794	0.3683	0.3634	8.74%
YoY %	9.21%	10.34%	15.08%	14.29%	3.01%	1.35%	-	-
Horiz. %	165.47%	151.51%	137.31%	119.32%	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
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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos