[MBL] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -69.64%
YoY- -29.61%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 266,152 387,240 293,068 151,132 131,168 112,600 191,508 5.63%
PBT 5,932 25,000 9,608 10,168 11,436 6,476 15,412 -14.70%
Tax -4,676 -6,824 -2,856 -3,216 -3,664 -2,356 -4,112 2.16%
NP 1,256 18,176 6,752 6,952 7,772 4,120 11,300 -30.64%
-
NP to SH 1,332 16,232 5,972 5,904 8,388 5,304 10,020 -28.54%
-
Tax Rate 78.83% 27.30% 29.73% 31.63% 32.04% 36.38% 26.68% -
Total Cost 264,896 369,064 286,316 144,180 123,396 108,480 180,208 6.62%
-
Net Worth 209,333 146,378 164,766 137,151 125,164 113,433 98,571 13.36%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - 10,093 3,980 - -
Div Payout % - - - - 120.34% 75.04% - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 209,333 146,378 164,766 137,151 125,164 113,433 98,571 13.36%
NOSH 248,621 248,309 224,580 107,413 103,000 101,126 92,000 18.01%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 0.47% 4.69% 2.30% 4.60% 5.93% 3.66% 5.90% -
ROE 0.64% 11.09% 3.62% 4.30% 6.70% 4.68% 10.17% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 116.97 166.66 140.52 152.07 129.95 113.16 209.83 -9.27%
EPS 0.60 7.00 2.88 5.88 8.28 5.32 10.96 -38.36%
DPS 0.00 0.00 0.00 0.00 10.00 4.00 0.00 -
NAPS 0.92 0.63 0.79 1.38 1.24 1.14 1.08 -2.63%
Adjusted Per Share Value based on latest NOSH - 99,060
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 106.96 155.63 117.78 60.74 52.72 45.25 76.97 5.63%
EPS 0.54 6.52 2.40 2.37 3.37 2.13 4.03 -28.45%
DPS 0.00 0.00 0.00 0.00 4.06 1.60 0.00 -
NAPS 0.8413 0.5883 0.6622 0.5512 0.503 0.4559 0.3962 13.36%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.515 0.475 0.605 1.01 1.25 1.10 1.07 -
P/RPS 0.44 0.29 0.43 0.66 0.96 0.97 0.51 -2.42%
P/EPS 87.97 6.80 21.13 17.00 15.04 20.64 9.75 44.26%
EY 1.14 14.71 4.73 5.88 6.65 4.85 10.26 -30.65%
DY 0.00 0.00 0.00 0.00 8.00 3.64 0.00 -
P/NAPS 0.56 0.75 0.77 0.73 1.01 0.96 0.99 -9.05%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 27/05/22 24/06/21 30/06/20 29/05/19 30/05/18 31/05/17 -
Price 0.525 0.405 0.605 1.30 1.38 1.00 1.04 -
P/RPS 0.45 0.24 0.43 0.85 1.06 0.88 0.50 -1.73%
P/EPS 89.68 5.80 21.13 21.88 16.61 18.76 9.47 45.42%
EY 1.12 17.25 4.73 4.57 6.02 5.33 10.56 -31.18%
DY 0.00 0.00 0.00 0.00 7.25 4.00 0.00 -
P/NAPS 0.57 0.64 0.77 0.94 1.11 0.88 0.96 -8.31%

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