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

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
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 174,916 162,157 164,567 204,780 72,164 49,411 47,105 24.41%
PBT 28,891 20,173 13,594 17,405 9,351 5,027 6,392 28.55%
Tax -8,723 -6,595 -4,583 -3,795 -1,629 -963 -1,376 36.00%
NP 20,168 13,578 9,011 13,610 7,722 4,064 5,016 26.07%
-
NP to SH 18,824 13,764 8,334 11,789 7,341 4,033 5,040 24.53%
-
Tax Rate 30.19% 32.69% 33.71% 21.80% 17.42% 19.16% 21.53% -
Total Cost 154,748 148,579 155,556 191,170 64,442 45,347 42,089 24.21%
-
Net Worth 136,703 125,164 113,433 98,571 86,237 83,720 82,605 8.74%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 2,538 4,516 2,820 1,836 2,761 944 6,414 -14.30%
Div Payout % 13.49% 32.82% 33.84% 15.58% 37.61% 23.42% 127.28% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 136,703 125,164 113,433 98,571 86,237 83,720 82,605 8.74%
NOSH 107,413 103,000 101,126 91,270 91,742 91,999 91,783 2.65%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 11.53% 8.37% 5.48% 6.65% 10.70% 8.22% 10.65% -
ROE 13.77% 11.00% 7.35% 11.96% 8.51% 4.82% 6.10% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 176.58 160.65 165.39 224.37 78.66 53.71 51.32 22.84%
EPS 19.00 13.64 8.38 12.92 8.00 4.38 5.49 22.96%
DPS 2.56 4.50 2.83 2.00 3.00 1.03 7.00 -15.42%
NAPS 1.38 1.24 1.14 1.08 0.94 0.91 0.90 7.37%
Adjusted Per Share Value based on latest NOSH - 92,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 70.30 65.17 66.14 82.30 29.00 19.86 18.93 24.41%
EPS 7.57 5.53 3.35 4.74 2.95 1.62 2.03 24.50%
DPS 1.02 1.82 1.13 0.74 1.11 0.38 2.58 -14.31%
NAPS 0.5494 0.503 0.4559 0.3962 0.3466 0.3365 0.332 8.74%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
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%
P/EPS 5.32 9.17 13.13 8.28 9.81 18.14 18.58 -18.79%
EY 18.81 10.91 7.61 12.07 10.19 5.51 5.38 23.17%
DY 2.54 3.60 2.58 1.87 3.82 1.30 6.86 -15.24%
P/NAPS 0.73 1.01 0.96 0.99 0.84 0.87 1.13 -7.01%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
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%
P/EPS 6.84 10.12 11.94 8.05 11.43 17.57 18.21 -15.04%
EY 14.62 9.88 8.38 12.42 8.75 5.69 5.49 17.71%
DY 1.97 3.26 2.83 1.92 3.28 1.34 7.00 -19.03%
P/NAPS 0.94 1.11 0.88 0.96 0.97 0.85 1.11 -2.73%

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