[MBL] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 85.17%
YoY- 72.87%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 42,328 24,353 55,062 42,555 24,861 11,063 44,085 -2.67%
PBT 9,785 6,592 12,380 9,016 4,860 1,999 7,928 15.07%
Tax -251 -83 -189 -198 -98 -76 -713 -50.17%
NP 9,534 6,509 12,191 8,818 4,762 1,923 7,215 20.43%
-
NP to SH 9,569 6,512 12,208 8,818 4,762 1,923 7,215 20.73%
-
Tax Rate 2.57% 1.26% 1.53% 2.20% 2.02% 3.80% 8.99% -
Total Cost 32,794 17,844 42,871 33,737 20,099 9,140 36,870 -7.51%
-
Net Worth 76,367 73,581 70,023 65,352 61,593 59,806 57,977 20.18%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 3,685 - 1,378 - 1,380 -
Div Payout % - - 30.19% - 28.96% - 19.13% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 76,367 73,581 70,023 65,352 61,593 59,806 57,977 20.18%
NOSH 92,009 91,977 92,135 92,045 91,930 92,009 92,028 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 22.52% 26.73% 22.14% 20.72% 19.15% 17.38% 16.37% -
ROE 12.53% 8.85% 17.43% 13.49% 7.73% 3.22% 12.44% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 46.00 26.48 59.76 46.23 27.04 12.02 47.90 -2.66%
EPS 10.40 7.08 13.25 9.58 5.18 2.09 7.84 20.74%
DPS 0.00 0.00 4.00 0.00 1.50 0.00 1.50 -
NAPS 0.83 0.80 0.76 0.71 0.67 0.65 0.63 20.19%
Adjusted Per Share Value based on latest NOSH - 91,972
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.01 9.79 22.13 17.10 9.99 4.45 17.72 -2.69%
EPS 3.85 2.62 4.91 3.54 1.91 0.77 2.90 20.81%
DPS 0.00 0.00 1.48 0.00 0.55 0.00 0.55 -
NAPS 0.3069 0.2957 0.2814 0.2626 0.2475 0.2404 0.233 20.18%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.03 0.82 0.62 0.59 0.68 0.60 0.62 -
P/RPS 2.24 3.10 1.04 1.28 2.51 4.99 1.29 44.51%
P/EPS 9.90 11.58 4.68 6.16 13.13 28.71 7.91 16.15%
EY 10.10 8.63 21.37 16.24 7.62 3.48 12.65 -13.94%
DY 0.00 0.00 6.45 0.00 2.21 0.00 2.42 -
P/NAPS 1.24 1.03 0.82 0.83 1.01 0.92 0.98 17.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 24/05/12 28/02/12 29/11/11 22/08/11 27/05/11 25/02/11 -
Price 1.27 0.98 0.72 0.63 0.58 0.60 0.58 -
P/RPS 2.76 3.70 1.20 1.36 2.14 4.99 1.21 73.36%
P/EPS 12.21 13.84 5.43 6.58 11.20 28.71 7.40 39.67%
EY 8.19 7.22 18.40 15.21 8.93 3.48 13.52 -28.42%
DY 0.00 0.00 5.56 0.00 2.59 0.00 2.59 -
P/NAPS 1.53 1.23 0.95 0.89 0.87 0.92 0.92 40.41%

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