[MBL] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 8.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 30,631 22,815 7,462 25,417 28,948 0 0 -
PBT 5,330 4,282 1,132 8,796 8,551 0 0 -
Tax -229 -209 -23 -171 -636 0 0 -
NP 5,101 4,073 1,109 8,625 7,915 0 0 -
-
NP to SH 5,101 4,073 1,109 8,625 7,915 0 0 -
-
Tax Rate 4.30% 4.88% 2.03% 1.94% 7.44% - - -
Total Cost 25,530 18,742 6,353 16,792 21,033 0 0 -
-
Net Worth 58,007 57,003 54,991 23,005 13,638 0 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 1,169 - - - -
Div Payout % - - - 13.56% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 58,007 57,003 54,991 23,005 13,638 0 0 -
NOSH 92,075 91,941 91,652 38,991 23,926 0 0 -
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 16.65% 17.85% 14.86% 33.93% 27.34% 0.00% 0.00% -
ROE 8.79% 7.15% 2.02% 37.49% 58.04% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 33.27 24.81 8.14 65.19 120.99 0.00 0.00 -
EPS 5.54 4.43 1.21 22.12 33.08 0.00 0.00 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.60 0.59 0.57 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 38,999
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.31 9.17 3.00 10.21 11.63 0.00 0.00 -
EPS 2.05 1.64 0.45 3.47 3.18 0.00 0.00 -
DPS 0.00 0.00 0.00 0.47 0.00 0.00 0.00 -
NAPS 0.2331 0.2291 0.221 0.0925 0.0548 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 - - - -
Price 0.64 0.60 0.60 0.63 0.00 0.00 0.00 -
P/RPS 1.92 2.42 7.37 0.97 0.00 0.00 0.00 -
P/EPS 11.55 13.54 49.59 2.85 0.00 0.00 0.00 -
EY 8.66 7.38 2.02 35.11 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 4.76 0.00 0.00 0.00 -
P/NAPS 1.02 0.97 1.00 1.07 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 24/08/10 26/05/10 24/02/10 02/12/09 - - -
Price 0.63 0.61 0.60 0.57 0.57 0.00 0.00 -
P/RPS 1.89 2.46 7.37 0.87 0.47 0.00 0.00 -
P/EPS 11.37 13.77 49.59 2.58 1.72 0.00 0.00 -
EY 8.79 7.26 2.02 38.81 58.04 0.00 0.00 -
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 1.00 0.98 1.00 0.97 1.00 0.00 0.00 -

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