[MBL] QoQ 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- -74.55%
YoY- -78.59%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 40,877 37,195 28,150 41,299 49,510 45,608 47,877 -9.99%
PBT 8,355 3,172 1,619 2,344 5,156 4,475 3,853 67.45%
Tax -2,606 -1,050 -589 -1,173 -1,295 -1,526 -1,028 85.81%
NP 5,749 2,122 1,030 1,171 3,861 2,949 2,825 60.51%
-
NP to SH 5,555 2,495 1,326 848 3,332 2,828 2,505 69.97%
-
Tax Rate 31.19% 33.10% 36.38% 50.04% 25.12% 34.10% 26.68% -
Total Cost 35,128 35,073 27,120 40,128 45,649 42,659 45,052 -15.27%
-
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% 215.26% - - - -
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 14.06% 5.71% 3.66% 2.84% 7.80% 6.47% 5.90% -
ROE 4.61% 2.18% 1.17% 0.82% 3.17% 2.79% 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 41.09 37.39 28.29 45.25 54.25 49.97 52.46 -15.01%
EPS 5.59 2.51 1.33 0.93 3.65 3.09 2.74 60.78%
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 16.43 14.95 11.31 16.60 19.90 18.33 19.24 -9.98%
EPS 2.23 1.00 0.53 0.34 1.34 1.14 1.01 69.47%
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 2.77 2.65 3.89 2.76 2.08 2.06 2.04 22.59%
P/EPS 20.42 39.48 82.54 134.54 30.95 33.24 38.99 -35.00%
EY 4.90 2.53 1.21 0.74 3.23 3.01 2.57 53.69%
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 2.51 3.21 3.53 2.83 2.51 2.06 1.98 17.11%
P/EPS 18.45 47.85 75.04 137.77 37.25 33.24 37.89 -38.07%
EY 5.42 2.09 1.33 0.73 2.68 3.01 2.64 61.46%
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