[MBL] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 81.49%
YoY- -46.9%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 12,250 12,307 10,738 12,007 8,972 13,485 12,641 -2.06%
PBT 1,146 1,289 822 1,605 1,563 1,892 1,332 -9.51%
Tax -70 -400 -203 -165 -786 -165 -260 -58.20%
NP 1,076 889 619 1,440 777 1,727 1,072 0.24%
-
NP to SH 1,043 890 628 1,441 794 1,731 1,074 -1.92%
-
Tax Rate 6.11% 31.03% 24.70% 10.28% 50.29% 8.72% 19.52% -
Total Cost 11,174 11,418 10,119 10,567 8,195 11,758 11,569 -2.28%
-
Net Worth 81,607 81,659 81,270 82,605 81,454 84,708 82,615 -0.81%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 916 917 2,770 - 3,660 - 2,753 -51.88%
Div Payout % 87.91% 103.09% 441.18% - 461.07% - 256.41% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 81,607 81,659 81,270 82,605 81,454 84,708 82,615 -0.81%
NOSH 91,693 91,752 92,352 91,783 91,521 92,074 91,794 -0.07%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.78% 7.22% 5.76% 11.99% 8.66% 12.81% 8.48% -
ROE 1.28% 1.09% 0.77% 1.74% 0.97% 2.04% 1.30% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.36 13.41 11.63 13.08 9.80 14.65 13.77 -1.98%
EPS 1.13 0.97 0.68 1.57 0.86 1.88 1.17 -2.28%
DPS 1.00 1.00 3.00 0.00 4.00 0.00 3.00 -51.82%
NAPS 0.89 0.89 0.88 0.90 0.89 0.92 0.90 -0.74%
Adjusted Per Share Value based on latest NOSH - 91,783
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.92 4.95 4.32 4.83 3.61 5.42 5.08 -2.10%
EPS 0.42 0.36 0.25 0.58 0.32 0.70 0.43 -1.55%
DPS 0.37 0.37 1.11 0.00 1.47 0.00 1.11 -51.82%
NAPS 0.328 0.3282 0.3266 0.332 0.3274 0.3404 0.332 -0.80%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.785 0.89 0.96 1.02 1.05 1.04 1.12 -
P/RPS 5.88 6.64 8.26 7.80 10.71 7.10 8.13 -19.37%
P/EPS 69.01 91.75 141.18 64.97 121.03 55.32 95.73 -19.55%
EY 1.45 1.09 0.71 1.54 0.83 1.81 1.04 24.72%
DY 1.27 1.12 3.13 0.00 3.81 0.00 2.68 -39.13%
P/NAPS 0.88 1.00 1.09 1.13 1.18 1.13 1.24 -20.38%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 29/08/14 27/05/14 28/02/14 26/11/13 26/08/13 -
Price 0.775 0.88 0.92 1.00 1.10 1.04 1.01 -
P/RPS 5.80 6.56 7.91 7.64 11.22 7.10 7.33 -14.41%
P/EPS 68.13 90.72 135.29 63.69 126.79 55.32 86.32 -14.55%
EY 1.47 1.10 0.74 1.57 0.79 1.81 1.16 17.05%
DY 1.29 1.14 3.26 0.00 3.64 0.00 2.97 -42.55%
P/NAPS 0.87 0.99 1.05 1.11 1.24 1.13 1.12 -15.45%

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