[MBL] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -35.43%
YoY- 58.14%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 387,240 293,068 151,132 131,168 112,600 191,508 94,632 26.45%
PBT 25,000 9,608 10,168 11,436 6,476 15,412 11,676 13.52%
Tax -6,824 -2,856 -3,216 -3,664 -2,356 -4,112 -296 68.66%
NP 18,176 6,752 6,952 7,772 4,120 11,300 11,380 8.11%
-
NP to SH 16,232 5,972 5,904 8,388 5,304 10,020 10,532 7.47%
-
Tax Rate 27.30% 29.73% 31.63% 32.04% 36.38% 26.68% 2.54% -
Total Cost 369,064 286,316 144,180 123,396 108,480 180,208 83,252 28.15%
-
Net Worth 146,378 164,766 137,151 125,164 113,433 98,571 86,237 9.21%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - 10,093 3,980 - - -
Div Payout % - - - 120.34% 75.04% - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 146,378 164,766 137,151 125,164 113,433 98,571 86,237 9.21%
NOSH 248,309 224,580 107,413 103,000 101,126 92,000 91,742 18.04%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 4.69% 2.30% 4.60% 5.93% 3.66% 5.90% 12.03% -
ROE 11.09% 3.62% 4.30% 6.70% 4.68% 10.17% 12.21% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 166.66 140.52 152.07 129.95 113.16 209.83 103.15 8.32%
EPS 7.00 2.88 5.88 8.28 5.32 10.96 11.52 -7.96%
DPS 0.00 0.00 0.00 10.00 4.00 0.00 0.00 -
NAPS 0.63 0.79 1.38 1.24 1.14 1.08 0.94 -6.44%
Adjusted Per Share Value based on latest NOSH - 103,000
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 155.63 117.78 60.74 52.72 45.25 76.97 38.03 26.45%
EPS 6.52 2.40 2.37 3.37 2.13 4.03 4.23 7.47%
DPS 0.00 0.00 0.00 4.06 1.60 0.00 0.00 -
NAPS 0.5883 0.6622 0.5512 0.503 0.4559 0.3962 0.3466 9.21%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.475 0.605 1.01 1.25 1.10 1.07 0.785 -
P/RPS 0.29 0.43 0.66 0.96 0.97 0.51 0.76 -14.82%
P/EPS 6.80 21.13 17.00 15.04 20.64 9.75 6.84 -0.09%
EY 14.71 4.73 5.88 6.65 4.85 10.26 14.62 0.10%
DY 0.00 0.00 0.00 8.00 3.64 0.00 0.00 -
P/NAPS 0.75 0.77 0.73 1.01 0.96 0.99 0.84 -1.87%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/05/22 24/06/21 30/06/20 29/05/19 30/05/18 31/05/17 25/05/16 -
Price 0.405 0.605 1.30 1.38 1.00 1.04 0.915 -
P/RPS 0.24 0.43 0.85 1.06 0.88 0.50 0.89 -19.61%
P/EPS 5.80 21.13 21.88 16.61 18.76 9.47 7.97 -5.15%
EY 17.25 4.73 4.57 6.02 5.33 10.56 12.55 5.44%
DY 0.00 0.00 0.00 7.25 4.00 0.00 0.00 -
P/NAPS 0.64 0.77 0.94 1.11 0.88 0.96 0.97 -6.69%

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