[MBL] QoQ TTM Result on 30-Sep-2013 [#3]

Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -9.19%
YoY- -38.17%
Quarter Report
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 45,202 47,105 50,335 60,181 64,349 69,683 78,799 -31.03%
PBT 5,882 6,392 7,547 10,493 11,641 13,502 17,334 -51.44%
Tax -1,319 -1,376 -1,257 -840 -1,004 -912 -949 24.61%
NP 4,563 5,016 6,290 9,653 10,637 12,590 16,385 -57.45%
-
NP to SH 4,594 5,040 6,313 9,689 10,669 12,652 16,450 -57.37%
-
Tax Rate 22.42% 21.53% 16.66% 8.01% 8.62% 6.75% 5.47% -
Total Cost 40,639 42,089 44,045 50,528 53,712 57,093 62,414 -24.93%
-
Net Worth 81,270 82,605 81,454 84,708 82,615 84,639 81,913 -0.52%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,688 6,414 6,414 5,514 5,514 2,761 5,520 -23.63%
Div Payout % 80.29% 127.28% 101.61% 56.92% 51.69% 21.82% 33.56% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 81,270 82,605 81,454 84,708 82,615 84,639 81,913 -0.52%
NOSH 92,352 91,783 91,521 92,074 91,794 91,999 92,037 0.22%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.09% 10.65% 12.50% 16.04% 16.53% 18.07% 20.79% -
ROE 5.65% 6.10% 7.75% 11.44% 12.91% 14.95% 20.08% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 48.94 51.32 55.00 65.36 70.10 75.74 85.62 -31.19%
EPS 4.97 5.49 6.90 10.52 11.62 13.75 17.87 -57.49%
DPS 4.03 7.00 7.00 6.00 6.00 3.00 6.00 -23.36%
NAPS 0.88 0.90 0.89 0.92 0.90 0.92 0.89 -0.75%
Adjusted Per Share Value based on latest NOSH - 92,074
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.17 18.93 20.23 24.19 25.86 28.01 31.67 -31.02%
EPS 1.85 2.03 2.54 3.89 4.29 5.08 6.61 -57.31%
DPS 1.48 2.58 2.58 2.22 2.22 1.11 2.22 -23.74%
NAPS 0.3266 0.332 0.3274 0.3404 0.332 0.3402 0.3292 -0.52%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.96 1.02 1.05 1.04 1.12 0.97 0.94 -
P/RPS 1.96 1.99 1.91 1.59 1.60 1.28 1.10 47.13%
P/EPS 19.30 18.58 15.22 9.88 9.64 7.05 5.26 138.45%
EY 5.18 5.38 6.57 10.12 10.38 14.18 19.01 -58.06%
DY 4.20 6.86 6.67 5.77 5.36 3.09 6.38 -24.38%
P/NAPS 1.09 1.13 1.18 1.13 1.24 1.05 1.06 1.88%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 27/05/14 28/02/14 26/11/13 26/08/13 27/05/13 27/02/13 -
Price 0.92 1.00 1.10 1.04 1.01 1.23 0.885 -
P/RPS 1.88 1.95 2.00 1.59 1.44 1.62 1.03 49.51%
P/EPS 18.49 18.21 15.95 9.88 8.69 8.94 4.95 141.32%
EY 5.41 5.49 6.27 10.12 11.51 11.18 20.20 -58.55%
DY 4.38 7.00 6.36 5.77 5.94 2.44 6.78 -25.32%
P/NAPS 1.05 1.11 1.24 1.13 1.12 1.34 0.99 4.01%

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