[MBL] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -33.95%
YoY- -58.32%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 94,632 56,464 48,028 60,948 97,412 44,252 29,848 21.18%
PBT 11,676 7,080 6,420 11,040 26,368 7,996 4,528 17.08%
Tax -296 -1,160 -660 -184 -332 -304 -92 21.48%
NP 11,380 5,920 5,760 10,856 26,036 7,692 4,436 16.98%
-
NP to SH 10,532 5,888 5,764 10,856 26,048 7,692 4,436 15.48%
-
Tax Rate 2.54% 16.38% 10.28% 1.67% 1.26% 3.80% 2.03% -
Total Cost 83,252 50,544 42,268 50,092 71,376 36,560 25,412 21.84%
-
Net Worth 86,237 83,720 64,844 84,639 73,581 59,806 54,991 7.77%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 86,237 83,720 64,844 84,639 73,581 59,806 54,991 7.77%
NOSH 91,742 91,999 72,050 91,999 91,977 92,009 91,652 0.01%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.03% 10.48% 11.99% 17.81% 26.73% 17.38% 14.86% -
ROE 12.21% 7.03% 8.89% 12.83% 35.40% 12.86% 8.07% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 103.15 61.37 66.66 66.25 105.91 48.09 32.57 21.16%
EPS 11.52 6.40 8.00 11.80 28.32 8.36 4.84 15.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.91 0.90 0.92 0.80 0.65 0.60 7.76%
Adjusted Per Share Value based on latest NOSH - 91,999
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 38.03 22.69 19.30 24.49 39.15 17.78 12.00 21.17%
EPS 4.23 2.37 2.32 4.36 10.47 3.09 1.78 15.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3466 0.3365 0.2606 0.3402 0.2957 0.2404 0.221 7.78%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.785 0.795 1.02 0.97 0.82 0.60 0.60 -
P/RPS 0.76 1.30 1.53 1.46 0.77 1.25 1.84 -13.69%
P/EPS 6.84 12.42 12.75 8.22 2.90 7.18 12.40 -9.43%
EY 14.62 8.05 7.84 12.16 34.54 13.93 8.07 10.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 1.13 1.05 1.03 0.92 1.00 -2.86%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 29/05/15 27/05/14 27/05/13 24/05/12 27/05/11 26/05/10 -
Price 0.915 0.77 1.00 1.23 0.98 0.60 0.60 -
P/RPS 0.89 1.25 1.50 1.86 0.93 1.25 1.84 -11.39%
P/EPS 7.97 12.03 12.50 10.42 3.46 7.18 12.40 -7.09%
EY 12.55 8.31 8.00 9.59 28.90 13.93 8.07 7.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.85 1.11 1.34 1.23 0.92 1.00 -0.50%

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