[MBL] QoQ TTM Result on 31-Dec-2013 [#4]

Stock

[MBL] MUAR BAN LEE GROUP BERHAD

Announcement Date

28-Feb-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Dec-2013 [#4]

Profit Trend

QoQ- -34.84%

YoY- -61.62%

Quarter Report

MBL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
TTM Result
Revenue	44,024	45,202	47,105	50,335	60,181	64,349	69,683	-26.35%
YoY %	-2.61%	-4.04%	-6.42%	-16.36%	-6.48%	-7.65%	-	-
Horiz. %	63.18%	64.87%	67.60%	72.23%	86.36%	92.35%	100.00%	-
PBT	5,279	5,882	6,392	7,547	10,493	11,641	13,502	-46.50%
YoY %	-10.25%	-7.98%	-15.30%	-28.08%	-9.86%	-13.78%	-	-
Horiz. %	39.10%	43.56%	47.34%	55.90%	77.71%	86.22%	100.00%	-
Tax	-1,554	-1,319	-1,376	-1,257	-840	-1,004	-912	42.61%
YoY %	-17.82%	4.14%	-9.47%	-49.64%	16.33%	-10.09%	-	-
Horiz. %	170.39%	144.63%	150.88%	137.83%	92.11%	110.09%	100.00%	-
NP	3,725	4,563	5,016	6,290	9,653	10,637	12,590	-55.56%
YoY %	-18.37%	-9.03%	-20.25%	-34.84%	-9.25%	-15.51%	-	-
Horiz. %	29.59%	36.24%	39.84%	49.96%	76.67%	84.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,753	4,594	5,040	6,313	9,689	10,669	12,652	-55.48%
YoY %	-18.31%	-8.85%	-20.16%	-34.84%	-9.19%	-15.67%	-	-
Horiz. %	29.66%	36.31%	39.84%	49.90%	76.58%	84.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.44%	22.42%	21.53%	16.66%	8.01%	8.62%	6.75%	-
YoY %	31.31%	4.13%	29.23%	107.99%	-7.08%	27.70%	-	-
Horiz. %	436.15%	332.15%	318.96%	246.81%	118.67%	127.70%	100.00%	-
Total Cost	40,299	40,639	42,089	44,045	50,528	53,712	57,093	-20.70%
YoY %	-0.84%	-3.45%	-4.44%	-12.83%	-5.93%	-5.92%	-	-
Horiz. %	70.58%	71.18%	73.72%	77.15%	88.50%	94.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	81,659	81,270	82,605	81,454	84,708	82,615	84,639	-2.35%
YoY %	0.48%	-1.62%	1.41%	-3.84%	2.53%	-2.39%	-	-
Horiz. %	96.48%	96.02%	97.60%	96.24%	100.08%	97.61%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	3,688	3,688	6,414	6,414	5,514	5,514	2,761	21.26%
YoY %	0.00%	-42.50%	0.00%	16.32%	0.00%	99.71%	-	-
Horiz. %	133.57%	133.57%	232.31%	232.31%	199.71%	199.71%	100.00%	-
Div Payout %	98.28%	80.29%	127.28%	101.61%	56.92%	51.69%	21.82%	-
YoY %	22.41%	-36.92%	25.26%	78.51%	10.12%	136.89%	-	-
Horiz. %	450.41%	367.97%	583.32%	465.67%	260.86%	236.89%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	81,659	81,270	82,605	81,454	84,708	82,615	84,639	-2.35%
YoY %	0.48%	-1.62%	1.41%	-3.84%	2.53%	-2.39%	-	-
Horiz. %	96.48%	96.02%	97.60%	96.24%	100.08%	97.61%	100.00%	-
NOSH	91,752	92,352	91,783	91,521	92,074	91,794	91,999	-0.17%
YoY %	-0.65%	0.62%	0.29%	-0.60%	0.31%	-0.22%	-	-
Horiz. %	99.73%	100.38%	99.77%	99.48%	100.08%	99.78%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	8.46%	10.09%	10.65%	12.50%	16.04%	16.53%	18.07%	-
YoY %	-16.15%	-5.26%	-14.80%	-22.07%	-2.96%	-8.52%	-	-
Horiz. %	46.82%	55.84%	58.94%	69.18%	88.77%	91.48%	100.00%	-
ROE	4.60%	5.65%	6.10%	7.75%	11.44%	12.91%	14.95%	-
YoY %	-18.58%	-7.38%	-21.29%	-32.26%	-11.39%	-13.65%	-	-
Horiz. %	30.77%	37.79%	40.80%	51.84%	76.52%	86.35%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	47.98	48.94	51.32	55.00	65.36	70.10	75.74	-26.21%
YoY %	-1.96%	-4.64%	-6.69%	-15.85%	-6.76%	-7.45%	-	-
Horiz. %	63.35%	64.62%	67.76%	72.62%	86.30%	92.55%	100.00%	-
EPS	4.09	4.97	5.49	6.90	10.52	11.62	13.75	-55.40%
YoY %	-17.71%	-9.47%	-20.43%	-34.41%	-9.47%	-15.49%	-	-
Horiz. %	29.75%	36.15%	39.93%	50.18%	76.51%	84.51%	100.00%	-
DPS	4.03	4.03	7.00	7.00	6.00	6.00	3.00	21.72%
YoY %	0.00%	-42.43%	0.00%	16.67%	0.00%	100.00%	-	-
Horiz. %	134.33%	134.33%	233.33%	233.33%	200.00%	200.00%	100.00%	-
NAPS	0.89	0.88	0.90	0.89	0.92	0.90	0.92	-2.18%
YoY %	1.14%	-2.22%	1.12%	-3.26%	2.22%	-2.17%	-	-
Horiz. %	96.74%	95.65%	97.83%	96.74%	100.00%	97.83%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 91,521
RPS	17.69	18.17	18.93	20.23	24.19	25.86	28.01	-26.36%
YoY %	-2.64%	-4.01%	-6.43%	-16.37%	-6.46%	-7.68%	-	-
Horiz. %	63.16%	64.87%	67.58%	72.22%	86.36%	92.32%	100.00%	-
EPS	1.51	1.85	2.03	2.54	3.89	4.29	5.08	-55.42%
YoY %	-18.38%	-8.87%	-20.08%	-34.70%	-9.32%	-15.55%	-	-
Horiz. %	29.72%	36.42%	39.96%	50.00%	76.57%	84.45%	100.00%	-
DPS	1.48	1.48	2.58	2.58	2.22	2.22	1.11	21.12%
YoY %	0.00%	-42.64%	0.00%	16.22%	0.00%	100.00%	-	-
Horiz. %	133.33%	133.33%	232.43%	232.43%	200.00%	200.00%	100.00%	-
NAPS	0.3282	0.3266	0.332	0.3274	0.3404	0.332	0.3402	-2.36%
YoY %	0.49%	-1.63%	1.41%	-3.82%	2.53%	-2.41%	-	-
Horiz. %	96.47%	96.00%	97.59%	96.24%	100.06%	97.59%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	0.89	0.96	1.02	1.05	1.04	1.12	0.97	-
P/RPS	1.85	1.96	1.99	1.91	1.59	1.60	1.28	27.80%
YoY %	-5.61%	-1.51%	4.19%	20.13%	-0.62%	25.00%	-	-
Horiz. %	144.53%	153.12%	155.47%	149.22%	124.22%	125.00%	100.00%	-
P/EPS	21.76	19.30	18.58	15.22	9.88	9.64	7.05	111.84%
YoY %	12.75%	3.88%	22.08%	54.05%	2.49%	36.74%	-	-
Horiz. %	308.65%	273.76%	263.55%	215.89%	140.14%	136.74%	100.00%	-
EY	4.60	5.18	5.38	6.57	10.12	10.38	14.18	-52.75%
YoY %	-11.20%	-3.72%	-18.11%	-35.08%	-2.50%	-26.80%	-	-
Horiz. %	32.44%	36.53%	37.94%	46.33%	71.37%	73.20%	100.00%	-
DY	4.53	4.20	6.86	6.67	5.77	5.36	3.09	29.02%
YoY %	7.86%	-38.78%	2.85%	15.60%	7.65%	73.46%	-	-
Horiz. %	146.60%	135.92%	222.01%	215.86%	186.73%	173.46%	100.00%	-
P/NAPS	1.00	1.09	1.13	1.18	1.13	1.24	1.05	-3.19%
YoY %	-8.26%	-3.54%	-4.24%	4.42%	-8.87%	18.10%	-	-
Horiz. %	95.24%	103.81%	107.62%	112.38%	107.62%	118.10%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	28/11/14	29/08/14	27/05/14	28/02/14	26/11/13	26/08/13	27/05/13	-
Price	0.88	0.92	1.00	1.10	1.04	1.01	1.23	-
P/RPS	1.83	1.88	1.95	2.00	1.59	1.44	1.62	8.45%
YoY %	-2.66%	-3.59%	-2.50%	25.79%	10.42%	-11.11%	-	-
Horiz. %	112.96%	116.05%	120.37%	123.46%	98.15%	88.89%	100.00%	-
P/EPS	21.51	18.49	18.21	15.95	9.88	8.69	8.94	79.46%
YoY %	16.33%	1.54%	14.17%	61.44%	13.69%	-2.80%	-	-
Horiz. %	240.60%	206.82%	203.69%	178.41%	110.51%	97.20%	100.00%	-
EY	4.65	5.41	5.49	6.27	10.12	11.51	11.18	-44.25%
YoY %	-14.05%	-1.46%	-12.44%	-38.04%	-12.08%	2.95%	-	-
Horiz. %	41.59%	48.39%	49.11%	56.08%	90.52%	102.95%	100.00%	-
DY	4.58	4.38	7.00	6.36	5.77	5.94	2.44	52.10%
YoY %	4.57%	-37.43%	10.06%	10.23%	-2.86%	143.44%	-	-
Horiz. %	187.70%	179.51%	286.89%	260.66%	236.48%	243.44%	100.00%	-
P/NAPS	0.99	1.05	1.11	1.24	1.13	1.12	1.34	-18.26%
YoY %	-5.71%	-5.41%	-10.48%	9.73%	0.89%	-16.42%	-	-
Horiz. %	73.88%	78.36%	82.84%	92.54%	84.33%	83.58%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos