[MBL] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 9.77%
YoY- -20.17%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 106,222 65,345 28,150 184,294 142,995 93,485 47,877 70.02%
PBT 13,149 4,791 1,619 15,828 13,484 8,328 3,853 126.50%
Tax -4,245 -1,639 -589 -5,022 -3,849 -2,554 -1,028 157.16%
NP 8,904 3,152 1,030 10,806 9,635 5,774 2,825 114.81%
-
NP to SH 9,378 3,821 1,326 9,513 8,666 5,333 2,505 140.90%
-
Tax Rate 32.28% 34.21% 36.38% 31.73% 28.54% 30.67% 26.68% -
Total Cost 97,318 62,193 27,120 173,488 133,360 87,711 45,052 67.02%
-
Net Worth 120,376 114,407 113,433 103,135 104,960 101,309 98,571 14.23%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 995 1,825 - - - -
Div Payout % - - 75.04% 19.19% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 120,376 114,407 113,433 103,135 104,960 101,309 98,571 14.23%
NOSH 101,126 101,126 101,126 92,000 92,000 92,000 92,000 6.50%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.38% 4.82% 3.66% 5.86% 6.74% 6.18% 5.90% -
ROE 7.79% 3.34% 1.17% 9.22% 8.26% 5.26% 2.54% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 106.77 65.68 28.29 201.92 156.67 102.43 52.46 60.53%
EPS 9.43 3.84 1.33 10.42 9.50 5.85 2.74 127.77%
DPS 0.00 0.00 1.00 2.00 0.00 0.00 0.00 -
NAPS 1.21 1.15 1.14 1.13 1.15 1.11 1.08 7.86%
Adjusted Per Share Value based on latest NOSH - 92,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 42.69 26.26 11.31 74.07 57.47 37.57 19.24 70.03%
EPS 3.77 1.54 0.53 3.82 3.48 2.14 1.01 140.43%
DPS 0.00 0.00 0.40 0.73 0.00 0.00 0.00 -
NAPS 0.4838 0.4598 0.4559 0.4145 0.4218 0.4072 0.3962 14.23%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.14 0.99 1.10 1.25 1.13 1.03 1.07 -
P/RPS 1.07 1.51 3.89 0.62 0.72 1.01 2.04 -34.93%
P/EPS 12.09 25.78 82.54 11.99 11.90 17.63 38.99 -54.15%
EY 8.27 3.88 1.21 8.34 8.40 5.67 2.57 117.80%
DY 0.00 0.00 0.91 1.60 0.00 0.00 0.00 -
P/NAPS 0.94 0.86 0.96 1.11 0.98 0.93 0.99 -3.39%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 28/08/18 30/05/18 27/02/18 28/11/17 28/08/17 31/05/17 -
Price 1.03 1.20 1.00 1.28 1.36 1.03 1.04 -
P/RPS 0.96 1.83 3.53 0.63 0.87 1.01 1.98 -38.25%
P/EPS 10.93 31.24 75.04 12.28 14.32 17.63 37.89 -56.30%
EY 9.15 3.20 1.33 8.14 6.98 5.67 2.64 128.84%
DY 0.00 0.00 1.00 1.56 0.00 0.00 0.00 -
P/NAPS 0.85 1.04 0.88 1.13 1.18 0.93 0.96 -7.78%

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