[MBL] YoY Cumulative 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- 107.71%

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
Cumulative Result
Revenue	72,063	65,345	93,485	72,922	28,479	22,745	27,878	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	10,352	4,791	8,328	6,879	3,872	2,427	4,085	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	-3,414	-1,639	-2,554	-746	-528	-368	-306	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	6,938	3,152	5,774	6,133	3,344	2,059	3,779	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	7,264	3,821	5,333	5,469	2,844	2,070	3,781	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	65,125	62,193	87,711	66,789	25,135	20,686	24,099	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	4,569	-	-	-	1,840	2,760	2,759	8.76%
YoY %	0.00%	-	-	-	-33.33%	0.04%	-	-
Horiz. %	165.60%	-	-	-	66.69%	100.04%	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	5.68%	3.34%	5.26%	6.12%	3.43%	2.56%	4.57%	-
YoY %	70.06%	-36.50%	-14.05%	78.43%	33.98%	-43.98%	-	-
Horiz. %	124.29%	73.09%	115.10%	133.92%	75.05%	56.02%	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	70.96	65.68	102.43	79.20	30.94	24.72	30.30	15.23%
YoY %	8.04%	-35.88%	29.33%	155.98%	25.16%	-18.42%	-	-
Horiz. %	234.19%	216.77%	338.05%	261.39%	102.11%	81.58%	100.00%	-
EPS	7.15	3.84	5.85	5.94	3.09	2.25	4.11	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	4.50	0.00	0.00	0.00	2.00	3.00	3.00	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	28.96	26.26	37.57	29.31	11.45	9.14	11.20	17.14%
YoY %	10.28%	-30.10%	28.18%	155.98%	25.27%	-18.39%	-	-
Horiz. %	258.57%	234.46%	335.45%	261.70%	102.23%	81.61%	100.00%	-
EPS	2.92	1.54	2.14	2.20	1.14	0.83	1.52	11.48%
YoY %	89.61%	-28.04%	-2.73%	92.98%	37.35%	-45.39%	-	-
Horiz. %	192.11%	101.32%	140.79%	144.74%	75.00%	54.61%	100.00%	-
DPS	1.84	0.00	0.00	0.00	0.74	1.11	1.11	8.78%
YoY %	0.00%	0.00%	0.00%	0.00%	-33.33%	0.00%	-	-
Horiz. %	165.77%	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	1.76	1.51	1.01	1.08	2.44	3.88	3.70	-11.64%
YoY %	16.56%	49.50%	-6.48%	-55.74%	-37.11%	4.86%	-	-
Horiz. %	47.57%	40.81%	27.30%	29.19%	65.95%	104.86%	100.00%	-
P/EPS	17.48	25.78	17.63	14.39	24.43	42.67	27.25	-7.12%
YoY %	-32.20%	46.23%	22.52%	-41.10%	-42.75%	56.59%	-	-
Horiz. %	64.15%	94.61%	64.70%	52.81%	89.65%	156.59%	100.00%	-
EY	5.72	3.88	5.67	6.95	4.09	2.34	3.67	7.67%
YoY %	47.42%	-31.57%	-18.42%	69.93%	74.79%	-36.24%	-	-
Horiz. %	155.86%	105.72%	154.50%	189.37%	111.44%	63.76%	100.00%	-
DY	3.60	0.00	0.00	0.00	2.65	3.13	2.68	5.03%
YoY %	0.00%	0.00%	0.00%	0.00%	-15.34%	16.79%	-	-
Horiz. %	134.33%	0.00%	0.00%	0.00%	98.88%	116.79%	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	1.68	1.83	1.01	1.29	2.17	3.72	3.33	-10.77%
YoY %	-8.20%	81.19%	-21.71%	-40.55%	-41.67%	11.71%	-	-
Horiz. %	50.45%	54.95%	30.33%	38.74%	65.17%	111.71%	100.00%	-
P/EPS	16.64	31.24	17.63	17.17	21.68	40.89	24.57	-6.28%
YoY %	-46.73%	77.20%	2.68%	-20.80%	-46.98%	66.42%	-	-
Horiz. %	67.72%	127.15%	71.75%	69.88%	88.24%	166.42%	100.00%	-
EY	6.01	3.20	5.67	5.82	4.61	2.45	4.07	6.70%
YoY %	87.81%	-43.56%	-2.58%	26.25%	88.16%	-39.80%	-	-
Horiz. %	147.67%	78.62%	139.31%	143.00%	113.27%	60.20%	100.00%	-
DY	3.78	0.00	0.00	0.00	2.99	3.26	2.97	4.09%
YoY %	0.00%	0.00%	0.00%	0.00%	-8.28%	9.76%	-	-
Horiz. %	127.27%	0.00%	0.00%	0.00%	100.67%	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