[MBL] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 94.59%
YoY- 50.73%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 81,860 37,783 169,925 121,018 72,063 32,792 157,515 -35.38%
PBT 7,928 2,542 29,208 20,494 10,352 2,859 18,932 -44.05%
Tax -1,735 -804 -8,835 -6,625 -3,414 -916 -6,268 -57.56%
NP 6,193 1,738 20,373 13,869 6,938 1,943 12,664 -37.95%
-
NP to SH 5,579 1,476 19,445 14,135 7,264 2,097 12,991 -43.10%
-
Tax Rate 21.88% 31.63% 30.25% 32.33% 32.98% 32.04% 33.11% -
Total Cost 75,667 36,045 149,552 107,149 65,125 30,849 144,851 -35.16%
-
Net Worth 141,583 137,151 138,941 134,222 127,959 125,164 123,597 9.48%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 4,530 4,541 4,569 2,523 2,990 -
Div Payout % - - 23.30% 32.13% 62.91% 120.34% 23.02% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 141,583 137,151 138,941 134,222 127,959 125,164 123,597 9.48%
NOSH 108,345 107,413 107,213 106,693 103,924 103,000 103,000 3.43%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.57% 4.60% 11.99% 11.46% 9.63% 5.93% 8.04% -
ROE 3.94% 1.08% 14.00% 10.53% 5.68% 1.68% 10.51% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 83.26 38.02 168.77 119.92 70.96 32.49 158.03 -34.79%
EPS 5.55 1.47 19.26 14.00 7.15 2.07 13.03 -43.41%
DPS 0.00 0.00 4.50 4.50 4.50 2.50 3.00 -
NAPS 1.44 1.38 1.38 1.33 1.26 1.24 1.24 10.49%
Adjusted Per Share Value based on latest NOSH - 106,693
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 32.90 15.18 68.29 48.64 28.96 13.18 63.30 -35.38%
EPS 2.24 0.59 7.81 5.68 2.92 0.84 5.22 -43.13%
DPS 0.00 0.00 1.82 1.83 1.84 1.01 1.20 -
NAPS 0.569 0.5512 0.5584 0.5394 0.5143 0.503 0.4967 9.49%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.30 1.01 1.38 1.18 1.25 1.25 1.01 -
P/RPS 1.56 2.66 0.82 0.98 1.76 3.85 0.64 81.21%
P/EPS 22.91 68.01 7.15 8.42 17.48 60.17 7.75 106.11%
EY 4.36 1.47 14.00 11.87 5.72 1.66 12.90 -51.51%
DY 0.00 0.00 3.26 3.81 3.60 2.00 2.97 -
P/NAPS 0.90 0.73 1.00 0.89 0.99 1.01 0.81 7.28%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 30/06/20 26/02/20 29/11/19 28/08/19 29/05/19 27/02/19 -
Price 1.47 1.30 1.31 1.34 1.19 1.38 1.08 -
P/RPS 1.77 3.42 0.78 1.12 1.68 4.25 0.68 89.33%
P/EPS 25.91 87.53 6.78 9.57 16.64 66.43 8.29 113.91%
EY 3.86 1.14 14.74 10.45 6.01 1.51 12.07 -53.26%
DY 0.00 0.00 3.44 3.36 3.78 1.81 2.78 -
P/NAPS 1.02 0.94 0.95 1.01 0.94 1.11 0.87 11.19%

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