[MBL] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 30.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 47,686 44,085 41,390 48,232 32,879 25,417 14,658 119.71%
PBT 8,795 7,928 8,039 13,078 9,928 8,796 6,087 27.83%
Tax -766 -713 -85 -380 -194 -171 -315 80.93%
NP 8,029 7,215 7,954 12,698 9,734 8,625 5,772 24.63%
-
NP to SH 8,029 7,215 7,954 12,698 9,734 8,625 5,772 24.63%
-
Tax Rate 8.71% 8.99% 1.06% 2.91% 1.95% 1.94% 5.17% -
Total Cost 39,657 36,870 33,436 35,534 23,145 16,792 8,886 171.31%
-
Net Worth 59,806 57,905 57,824 57,070 54,991 23,009 0 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 1,378 1,378 1,965 1,965 584 584 - -
Div Payout % 17.17% 19.11% 24.71% 15.48% 6.01% 6.78% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 59,806 57,905 57,824 57,070 54,991 23,009 0 -
NOSH 92,009 91,913 91,785 92,049 91,652 38,999 71,090 18.78%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 16.84% 16.37% 19.22% 26.33% 29.61% 33.93% 39.38% -
ROE 13.43% 12.46% 13.76% 22.25% 17.70% 37.48% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 51.83 47.96 45.09 52.40 35.87 65.17 20.62 84.97%
EPS 8.73 7.85 8.67 13.79 10.62 22.12 8.12 4.95%
DPS 1.50 1.50 2.14 2.14 0.64 1.50 0.00 -
NAPS 0.65 0.63 0.63 0.62 0.60 0.59 0.00 -
Adjusted Per Share Value based on latest NOSH - 92,049
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 19.16 17.72 16.63 19.38 13.21 10.21 5.89 119.70%
EPS 3.23 2.90 3.20 5.10 3.91 3.47 2.32 24.70%
DPS 0.55 0.55 0.79 0.79 0.24 0.24 0.00 -
NAPS 0.2404 0.2327 0.2324 0.2294 0.221 0.0925 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 - -
Price 0.60 0.62 0.64 0.60 0.60 0.63 0.00 -
P/RPS 1.16 1.29 1.42 1.15 1.67 0.97 0.00 -
P/EPS 6.88 7.90 7.39 4.35 5.65 2.85 0.00 -
EY 14.54 12.66 13.54 22.99 17.70 35.10 0.00 -
DY 2.50 2.42 3.35 3.56 1.06 2.38 0.00 -
P/NAPS 0.92 0.98 1.02 0.97 1.00 1.07 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 25/11/10 24/08/10 - - - -
Price 0.60 0.58 0.63 0.61 0.00 0.00 0.00 -
P/RPS 1.16 1.21 1.40 1.16 0.00 0.00 0.00 -
P/EPS 6.88 7.39 7.27 4.42 0.00 0.00 0.00 -
EY 14.54 13.53 13.76 22.61 0.00 0.00 0.00 -
DY 2.50 2.59 3.40 3.50 0.00 0.00 0.00 -
P/NAPS 0.92 0.92 1.00 0.98 0.00 0.00 0.00 -

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