[MBL] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 45.47%
YoY- 111.99%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 93,485 47,877 180,561 126,521 72,922 23,658 62,622 30.65%
PBT 8,328 3,853 16,471 10,742 6,879 2,919 8,202 1.02%
Tax -2,554 -1,028 -2,891 -1,344 -746 -74 -1,845 24.23%
NP 5,774 2,825 13,580 9,398 6,133 2,845 6,357 -6.21%
-
NP to SH 5,333 2,505 11,917 7,956 5,469 2,633 6,180 -9.36%
-
Tax Rate 30.67% 26.68% 17.55% 12.51% 10.84% 2.54% 22.49% -
Total Cost 87,711 45,052 166,981 117,123 66,789 20,813 56,265 34.48%
-
Net Worth 101,309 98,571 97,526 90,137 89,308 86,237 84,545 12.82%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 3,680 1,839 - - 2,756 -
Div Payout % - - 30.88% 23.12% - - 44.61% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 101,309 98,571 97,526 90,137 89,308 86,237 84,545 12.82%
NOSH 92,000 92,000 92,006 91,976 92,070 91,742 91,897 0.07%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.18% 5.90% 7.52% 7.43% 8.41% 12.03% 10.15% -
ROE 5.26% 2.54% 12.22% 8.83% 6.12% 3.05% 7.31% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 102.43 52.46 196.25 137.56 79.20 25.79 68.14 31.25%
EPS 5.85 2.74 12.95 8.65 5.94 2.88 6.72 -8.83%
DPS 0.00 0.00 4.00 2.00 0.00 0.00 3.00 -
NAPS 1.11 1.08 1.06 0.98 0.97 0.94 0.92 13.34%
Adjusted Per Share Value based on latest NOSH - 91,771
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 37.57 19.24 72.57 50.85 29.31 9.51 25.17 30.64%
EPS 2.14 1.01 4.79 3.20 2.20 1.06 2.48 -9.37%
DPS 0.00 0.00 1.48 0.74 0.00 0.00 1.11 -
NAPS 0.4072 0.3962 0.392 0.3623 0.3589 0.3466 0.3398 12.83%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.03 1.07 1.01 1.06 0.855 0.785 0.80 -
P/RPS 1.01 2.04 0.51 0.77 1.08 3.04 1.17 -9.34%
P/EPS 17.63 38.99 7.80 12.25 14.39 27.35 11.90 29.98%
EY 5.67 2.57 12.82 8.16 6.95 3.66 8.41 -23.13%
DY 0.00 0.00 3.96 1.89 0.00 0.00 3.75 -
P/NAPS 0.93 0.99 0.95 1.08 0.88 0.84 0.87 4.55%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 31/05/17 28/02/17 28/11/16 30/08/16 25/05/16 29/02/16 -
Price 1.03 1.04 1.12 1.12 1.02 0.915 0.79 -
P/RPS 1.01 1.98 0.57 0.81 1.29 3.55 1.16 -8.82%
P/EPS 17.63 37.89 8.65 12.95 17.17 31.88 11.75 31.09%
EY 5.67 2.64 11.56 7.72 5.82 3.14 8.51 -23.73%
DY 0.00 0.00 3.57 1.79 0.00 0.00 3.80 -
P/NAPS 0.93 0.96 1.06 1.14 1.05 0.97 0.86 5.36%

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