[MBL] QoQ 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- 53.82%
YoY- 23.01%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 13,485 12,641 15,237 18,818 17,653 17,975 24,353 -32.54%
PBT 1,892 1,332 2,760 4,509 3,040 3,193 6,592 -56.45%
Tax -165 -260 -46 -369 -329 -168 -83 58.03%
NP 1,727 1,072 2,714 4,140 2,711 3,025 6,509 -58.67%
-
NP to SH 1,731 1,074 2,714 4,170 2,711 3,057 6,512 -58.62%
-
Tax Rate 8.72% 19.52% 1.67% 8.18% 10.82% 5.26% 1.26% -
Total Cost 11,758 11,569 12,523 14,678 14,942 14,950 17,844 -24.25%
-
Net Worth 84,708 82,615 84,639 81,913 79,032 76,424 73,581 9.83%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 2,753 - 2,761 - - - -
Div Payout % - 256.41% - 66.21% - - - -
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 84,708 82,615 84,639 81,913 79,032 76,424 73,581 9.83%
NOSH 92,074 91,794 91,999 92,037 91,898 92,078 91,977 0.07%
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 12.81% 8.48% 17.81% 22.00% 15.36% 16.83% 26.73% -
ROE 2.04% 1.30% 3.21% 5.09% 3.43% 4.00% 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 14.65 13.77 16.56 20.45 19.21 19.52 26.48 -32.58%
EPS 1.88 1.17 2.95 4.53 2.95 3.32 7.08 -58.65%
DPS 0.00 3.00 0.00 3.00 0.00 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 5.42 5.08 6.12 7.56 7.09 7.22 9.79 -32.55%
EPS 0.70 0.43 1.09 1.68 1.09 1.23 2.62 -58.48%
DPS 0.00 1.11 0.00 1.11 0.00 0.00 0.00 -
NAPS 0.3404 0.332 0.3402 0.3292 0.3176 0.3071 0.2957 9.83%
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 7.10 8.13 5.86 4.60 5.93 5.28 3.10 73.66%
P/EPS 55.32 95.73 32.88 20.75 38.64 31.02 11.58 183.38%
EY 1.81 1.04 3.04 4.82 2.59 3.22 8.63 -64.66%
DY 0.00 2.68 0.00 3.19 0.00 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 7.10 7.33 7.43 4.33 5.21 6.51 3.70 54.35%
P/EPS 55.32 86.32 41.69 19.53 33.90 38.25 13.84 151.65%
EY 1.81 1.16 2.40 5.12 2.95 2.61 7.22 -60.20%
DY 0.00 2.97 0.00 3.39 0.00 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