[MBL] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -12.39%
YoY- -29.31%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 251,680 174,916 162,157 164,567 204,780 72,164 49,411 31.13%
PBT 15,329 28,891 20,173 13,594 17,405 9,351 5,027 20.40%
Tax -4,647 -8,723 -6,595 -4,583 -3,795 -1,629 -963 29.96%
NP 10,682 20,168 13,578 9,011 13,610 7,722 4,064 17.45%
-
NP to SH 9,788 18,824 13,764 8,334 11,789 7,341 4,033 15.90%
-
Tax Rate 30.32% 30.19% 32.69% 33.71% 21.80% 17.42% 19.16% -
Total Cost 240,998 154,748 148,579 155,556 191,170 64,442 45,347 32.06%
-
Net Worth 164,766 136,703 125,164 113,433 98,571 86,237 83,720 11.93%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - 2,538 4,516 2,820 1,836 2,761 944 -
Div Payout % - 13.49% 32.82% 33.84% 15.58% 37.61% 23.42% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 164,766 136,703 125,164 113,433 98,571 86,237 83,720 11.93%
NOSH 224,580 107,413 103,000 101,126 91,270 91,742 91,999 16.02%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 4.24% 11.53% 8.37% 5.48% 6.65% 10.70% 8.22% -
ROE 5.94% 13.77% 11.00% 7.35% 11.96% 8.51% 4.82% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 120.67 176.58 160.65 165.39 224.37 78.66 53.71 14.42%
EPS 4.69 19.00 13.64 8.38 12.92 8.00 4.38 1.14%
DPS 0.00 2.56 4.50 2.83 2.00 3.00 1.03 -
NAPS 0.79 1.38 1.24 1.14 1.08 0.94 0.91 -2.32%
Adjusted Per Share Value based on latest NOSH - 101,126
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 101.15 70.30 65.17 66.14 82.30 29.00 19.86 31.13%
EPS 3.93 7.57 5.53 3.35 4.74 2.95 1.62 15.90%
DPS 0.00 1.02 1.82 1.13 0.74 1.11 0.38 -
NAPS 0.6622 0.5494 0.503 0.4559 0.3962 0.3466 0.3365 11.93%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.605 1.01 1.25 1.10 1.07 0.785 0.795 -
P/RPS 0.50 0.57 0.78 0.67 0.48 1.00 1.48 -16.53%
P/EPS 12.89 5.32 9.17 13.13 8.28 9.81 18.14 -5.53%
EY 7.76 18.81 10.91 7.61 12.07 10.19 5.51 5.86%
DY 0.00 2.54 3.60 2.58 1.87 3.82 1.30 -
P/NAPS 0.77 0.73 1.01 0.96 0.99 0.84 0.87 -2.01%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/06/21 30/06/20 29/05/19 30/05/18 31/05/17 25/05/16 29/05/15 -
Price 0.605 1.30 1.38 1.00 1.04 0.915 0.77 -
P/RPS 0.50 0.74 0.86 0.60 0.46 1.16 1.43 -16.05%
P/EPS 12.89 6.84 10.12 11.94 8.05 11.43 17.57 -5.02%
EY 7.76 14.62 9.88 8.38 12.42 8.75 5.69 5.30%
DY 0.00 1.97 3.26 2.83 1.92 3.28 1.34 -
P/NAPS 0.77 0.94 1.11 0.88 0.96 0.97 0.85 -1.63%

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