[MBL] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock

[MBL] MUAR BAN LEE GROUP BERHAD

Announcement Date

30-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 3.85%

YoY- 92.3%

Quarter Report

MBL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	144,126	130,690	186,970	145,844	56,958	45,490	55,756	17.14%
YoY %	10.28%	-30.10%	28.20%	156.06%	25.21%	-18.41%	-	-
Horiz. %	258.49%	234.40%	335.34%	261.58%	102.16%	81.59%	100.00%	-
PBT	20,704	9,582	16,656	13,758	7,744	4,854	8,170	16.75%
YoY %	116.07%	-42.47%	21.06%	77.66%	59.54%	-40.59%	-	-
Horiz. %	253.41%	117.28%	203.87%	168.40%	94.79%	59.41%	100.00%	-
Tax	-6,828	-3,278	-5,108	-1,492	-1,056	-736	-612	49.45%
YoY %	-108.30%	35.83%	-242.36%	-41.29%	-43.48%	-20.26%	-	-
Horiz. %	1,115.69%	535.62%	834.64%	243.79%	172.55%	120.26%	100.00%	-
NP	13,876	6,304	11,548	12,266	6,688	4,118	7,558	10.65%
YoY %	120.11%	-45.41%	-5.85%	83.40%	62.41%	-45.51%	-	-
Horiz. %	183.59%	83.41%	152.79%	162.29%	88.49%	54.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,528	7,642	10,666	10,938	5,688	4,140	7,562	11.49%
YoY %	90.11%	-28.35%	-2.49%	92.30%	37.39%	-45.25%	-	-
Horiz. %	192.12%	101.06%	141.05%	144.64%	75.22%	54.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.98%	34.21%	30.67%	10.84%	13.64%	15.16%	7.49%	-
YoY %	-3.60%	11.54%	182.93%	-20.53%	-10.03%	102.40%	-	-
Horiz. %	440.32%	456.74%	409.48%	144.73%	182.11%	202.40%	100.00%	-
Total Cost	130,250	124,386	175,422	133,578	50,270	41,372	48,198	18.01%
YoY %	4.71%	-29.09%	31.33%	165.72%	21.51%	-14.16%	-	-
Horiz. %	270.24%	258.07%	363.96%	277.14%	104.30%	85.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	127,959	114,407	101,309	89,308	82,834	80,959	82,795	7.52%
YoY %	11.85%	12.93%	13.44%	7.82%	2.32%	-2.22%	-	-
Horiz. %	154.55%	138.18%	122.36%	107.87%	100.05%	97.78%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	9,139	-	-	-	3,681	5,520	5,519	8.76%
YoY %	0.00%	-	-	-	-33.32%	0.02%	-	-
Horiz. %	165.59%	-	-	-	66.70%	100.02%	100.00%	-
Div Payout %	62.91%	-	-	-	64.72%	133.33%	72.99%	-
YoY %	0.00%	-	-	-	-51.46%	82.67%	-	-
Horiz. %	86.19%	-	-	-	88.67%	182.67%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	127,959	114,407	101,309	89,308	82,834	80,959	82,795	7.52%
YoY %	11.85%	12.93%	13.44%	7.82%	2.32%	-2.22%	-	-
Horiz. %	154.55%	138.18%	122.36%	107.87%	100.05%	97.78%	100.00%	-
NOSH	103,924	101,126	92,000	92,070	92,038	92,000	91,995	2.05%
YoY %	2.77%	9.92%	-0.08%	0.03%	0.04%	0.01%	-	-
Horiz. %	112.97%	109.93%	100.01%	100.08%	100.05%	100.01%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	9.63%	4.82%	6.18%	8.41%	11.74%	9.05%	13.56%	-
YoY %	99.79%	-22.01%	-26.52%	-28.36%	29.72%	-33.26%	-	-
Horiz. %	71.02%	35.55%	45.58%	62.02%	86.58%	66.74%	100.00%	-
ROE	11.35%	6.68%	10.53%	12.25%	6.87%	5.11%	9.13%	-
YoY %	69.91%	-36.56%	-14.04%	78.31%	34.44%	-44.03%	-	-
Horiz. %	124.32%	73.17%	115.33%	134.17%	75.25%	55.97%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	141.92	131.37	204.85	158.40	61.88	49.45	60.61	15.22%
YoY %	8.03%	-35.87%	29.32%	155.98%	25.14%	-18.41%	-	-
Horiz. %	234.15%	216.75%	337.98%	261.34%	102.10%	81.59%	100.00%	-
EPS	14.30	7.68	11.70	11.88	6.18	4.50	8.22	9.66%
YoY %	86.20%	-34.36%	-1.52%	92.23%	37.33%	-45.26%	-	-
Horiz. %	173.97%	93.43%	142.34%	144.53%	75.18%	54.74%	100.00%	-
DPS	9.00	0.00	0.00	0.00	4.00	6.00	6.00	6.98%
YoY %	0.00%	0.00%	0.00%	0.00%	-33.33%	0.00%	-	-
Horiz. %	150.00%	0.00%	0.00%	0.00%	66.67%	100.00%	100.00%	-
NAPS	1.26	1.15	1.11	0.97	0.90	0.88	0.90	5.76%
YoY %	9.57%	3.60%	14.43%	7.78%	2.27%	-2.22%	-	-
Horiz. %	140.00%	127.78%	123.33%	107.78%	100.00%	97.78%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 91,779
RPS	57.92	52.52	75.14	58.61	22.89	18.28	22.41	17.13%
YoY %	10.28%	-30.10%	28.20%	156.05%	25.22%	-18.43%	-	-
Horiz. %	258.46%	234.36%	335.30%	261.54%	102.14%	81.57%	100.00%	-
EPS	5.84	3.07	4.29	4.40	2.29	1.66	3.04	11.48%
YoY %	90.23%	-28.44%	-2.50%	92.14%	37.95%	-45.39%	-	-
Horiz. %	192.11%	100.99%	141.12%	144.74%	75.33%	54.61%	100.00%	-
DPS	3.67	0.00	0.00	0.00	1.48	2.22	2.22	8.73%
YoY %	0.00%	0.00%	0.00%	0.00%	-33.33%	0.00%	-	-
Horiz. %	165.32%	0.00%	0.00%	0.00%	66.67%	100.00%	100.00%	-
NAPS	0.5143	0.4598	0.4072	0.3589	0.3329	0.3254	0.3328	7.52%
YoY %	11.85%	12.92%	13.46%	7.81%	2.30%	-2.22%	-	-
Horiz. %	154.54%	138.16%	122.36%	107.84%	100.03%	97.78%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.25	0.99	1.03	0.855	0.755	0.96	1.12	-
P/RPS	0.88	0.75	0.50	0.54	1.22	1.94	1.85	-11.64%
YoY %	17.33%	50.00%	-7.41%	-55.74%	-37.11%	4.86%	-	-
Horiz. %	47.57%	40.54%	27.03%	29.19%	65.95%	104.86%	100.00%	-
P/EPS	8.74	12.89	8.81	7.20	12.22	21.33	13.63	-7.13%
YoY %	-32.20%	46.31%	22.36%	-41.08%	-42.71%	56.49%	-	-
Horiz. %	64.12%	94.57%	64.64%	52.82%	89.66%	156.49%	100.00%	-
EY	11.44	7.76	11.35	13.89	8.19	4.69	7.34	7.67%
YoY %	47.42%	-31.63%	-18.29%	69.60%	74.63%	-36.10%	-	-
Horiz. %	155.86%	105.72%	154.63%	189.24%	111.58%	63.90%	100.00%	-
DY	7.20	0.00	0.00	0.00	5.30	6.25	5.36	5.03%
YoY %	0.00%	0.00%	0.00%	0.00%	-15.20%	16.60%	-	-
Horiz. %	134.33%	0.00%	0.00%	0.00%	98.88%	116.60%	100.00%	-
P/NAPS	0.99	0.86	0.93	0.88	0.84	1.09	1.24	-3.68%
YoY %	15.12%	-7.53%	5.68%	4.76%	-22.94%	-12.10%	-	-
Horiz. %	79.84%	69.35%	75.00%	70.97%	67.74%	87.90%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	28/08/19	28/08/18	28/08/17	30/08/16	28/08/15	29/08/14	26/08/13	-
Price	1.19	1.20	1.03	1.02	0.67	0.92	1.01	-
P/RPS	0.84	0.91	0.50	0.64	1.08	1.86	1.67	-10.81%
YoY %	-7.69%	82.00%	-21.88%	-40.74%	-41.94%	11.38%	-	-
Horiz. %	50.30%	54.49%	29.94%	38.32%	64.67%	111.38%	100.00%	-
P/EPS	8.32	15.62	8.81	8.59	10.84	20.44	12.29	-6.29%
YoY %	-46.73%	77.30%	2.56%	-20.76%	-46.97%	66.31%	-	-
Horiz. %	67.70%	127.10%	71.68%	69.89%	88.20%	166.31%	100.00%	-
EY	12.02	6.40	11.35	11.65	9.22	4.89	8.14	6.70%
YoY %	87.81%	-43.61%	-2.58%	26.36%	88.55%	-39.93%	-	-
Horiz. %	147.67%	78.62%	139.43%	143.12%	113.27%	60.07%	100.00%	-
DY	7.56	0.00	0.00	0.00	5.97	6.52	5.94	4.09%
YoY %	0.00%	0.00%	0.00%	0.00%	-8.44%	9.76%	-	-
Horiz. %	127.27%	0.00%	0.00%	0.00%	100.51%	109.76%	100.00%	-
P/NAPS	0.94	1.04	0.93	1.05	0.74	1.05	1.12	-2.87%
YoY %	-9.62%	11.83%	-11.43%	41.89%	-29.52%	-6.25%	-	-
Horiz. %	83.93%	92.86%	83.04%	93.75%	66.07%	93.75%	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