[MBL] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 33.84%
YoY- 34.62%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 41,363 27,878 15,237 78,799 59,981 42,328 24,353 42.30%
PBT 5,977 4,085 2,760 17,334 12,825 9,785 6,592 -6.31%
Tax -471 -306 -46 -949 -580 -251 -83 217.81%
NP 5,506 3,779 2,714 16,385 12,245 9,534 6,509 -10.54%
-
NP to SH 5,512 3,781 2,714 16,435 12,280 9,569 6,512 -10.51%
-
Tax Rate 7.88% 7.49% 1.67% 5.47% 4.52% 2.57% 1.26% -
Total Cost 35,857 24,099 12,523 62,414 47,736 32,794 17,844 59.17%
-
Net Worth 84,658 82,795 84,639 81,858 79,107 76,367 73,581 9.79%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,760 2,759 - 9,197 2,759 - - -
Div Payout % 50.08% 72.99% - 55.96% 22.47% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 84,658 82,795 84,639 81,858 79,107 76,367 73,581 9.79%
NOSH 92,020 91,995 91,999 91,976 91,985 92,009 91,977 0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.31% 13.56% 17.81% 20.79% 20.41% 22.52% 26.73% -
ROE 6.51% 4.57% 3.21% 20.08% 15.52% 12.53% 8.85% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 44.95 30.30 16.56 85.67 65.21 46.00 26.48 42.25%
EPS 5.99 4.11 2.95 17.86 13.35 10.40 7.08 -10.53%
DPS 3.00 3.00 0.00 10.00 3.00 0.00 0.00 -
NAPS 0.92 0.90 0.92 0.89 0.86 0.83 0.80 9.75%
Adjusted Per Share Value based on latest NOSH - 92,037
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.62 11.20 6.12 31.67 24.11 17.01 9.79 42.26%
EPS 2.22 1.52 1.09 6.61 4.94 3.85 2.62 -10.44%
DPS 1.11 1.11 0.00 3.70 1.11 0.00 0.00 -
NAPS 0.3402 0.3328 0.3402 0.329 0.3179 0.3069 0.2957 9.78%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.04 1.12 0.97 0.94 1.14 1.03 0.82 -
P/RPS 2.31 3.70 5.86 1.10 1.75 2.24 3.10 -17.79%
P/EPS 17.36 27.25 32.88 5.26 8.54 9.90 11.58 30.95%
EY 5.76 3.67 3.04 19.01 11.71 10.10 8.63 -23.60%
DY 2.88 2.68 0.00 10.64 2.63 0.00 0.00 -
P/NAPS 1.13 1.24 1.05 1.06 1.33 1.24 1.03 6.36%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 26/08/13 27/05/13 27/02/13 26/11/12 27/08/12 24/05/12 -
Price 1.04 1.01 1.23 0.885 1.00 1.27 0.98 -
P/RPS 2.31 3.33 7.43 1.03 1.53 2.76 3.70 -26.93%
P/EPS 17.36 24.57 41.69 4.95 7.49 12.21 13.84 16.29%
EY 5.76 4.07 2.40 20.19 13.35 8.19 7.22 -13.97%
DY 2.88 2.97 0.00 11.30 3.00 0.00 0.00 -
P/NAPS 1.13 1.12 1.34 0.99 1.16 1.53 1.23 -5.49%

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