[MBL] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -9.04%
YoY- 73.4%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 12,507 17,694 13,798 11,063 13,454 7,816 15,353 -12.74%
PBT 3,364 4,156 2,861 1,999 2,598 1,048 3,150 4.46%
Tax 9 -100 -22 -76 -484 -20 -186 -
NP 3,373 4,056 2,839 1,923 2,114 1,028 2,964 8.97%
-
NP to SH 3,390 4,056 2,839 1,923 2,114 1,028 2,964 9.33%
-
Tax Rate -0.27% 2.41% 0.77% 3.80% 18.63% 1.91% 5.90% -
Total Cost 9,134 13,638 10,959 9,140 11,340 6,788 12,389 -18.34%
-
Net Worth 70,201 65,300 61,557 59,806 57,905 57,824 57,070 14.76%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,309 - 1,378 - 1,378 - - -
Div Payout % 68.12% - 48.54% - 65.22% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 70,201 65,300 61,557 59,806 57,905 57,824 57,070 14.76%
NOSH 92,370 91,972 91,877 92,009 91,913 91,785 92,049 0.23%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 26.97% 22.92% 20.58% 17.38% 15.71% 13.15% 19.31% -
ROE 4.83% 6.21% 4.61% 3.22% 3.65% 1.78% 5.19% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 13.54 19.24 15.02 12.02 14.64 8.52 16.68 -12.94%
EPS 3.67 4.41 3.09 2.09 2.30 1.12 3.22 9.08%
DPS 2.50 0.00 1.50 0.00 1.50 0.00 0.00 -
NAPS 0.76 0.71 0.67 0.65 0.63 0.63 0.62 14.49%
Adjusted Per Share Value based on latest NOSH - 92,009
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.03 7.11 5.55 4.45 5.41 3.14 6.17 -12.69%
EPS 1.36 1.63 1.14 0.77 0.85 0.41 1.19 9.28%
DPS 0.93 0.00 0.55 0.00 0.55 0.00 0.00 -
NAPS 0.2821 0.2624 0.2474 0.2404 0.2327 0.2324 0.2294 14.73%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.62 0.59 0.68 0.60 0.62 0.64 0.60 -
P/RPS 4.58 3.07 4.53 4.99 4.24 7.52 3.60 17.35%
P/EPS 16.89 13.38 22.01 28.71 26.96 57.14 18.63 -6.31%
EY 5.92 7.47 4.54 3.48 3.71 1.75 5.37 6.69%
DY 4.03 0.00 2.21 0.00 2.42 0.00 0.00 -
P/NAPS 0.82 0.83 1.01 0.92 0.98 1.02 0.97 -10.56%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 22/08/11 27/05/11 25/02/11 25/11/10 24/08/10 -
Price 0.72 0.63 0.58 0.60 0.58 0.63 0.61 -
P/RPS 5.32 3.27 3.86 4.99 3.96 7.40 3.66 28.23%
P/EPS 19.62 14.29 18.77 28.71 25.22 56.25 18.94 2.37%
EY 5.10 7.00 5.33 3.48 3.97 1.78 5.28 -2.27%
DY 3.47 0.00 2.59 0.00 2.59 0.00 0.00 -
P/NAPS 0.95 0.89 0.87 0.92 0.92 1.00 0.98 -2.04%

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