[MBL] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
02-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 59,981 42,555 30,631 28,948 0 -
PBT 12,825 9,016 5,330 8,551 0 -
Tax -580 -198 -229 -636 0 -
NP 12,245 8,818 5,101 7,915 0 -
-
NP to SH 12,280 8,818 5,101 7,915 0 -
-
Tax Rate 4.52% 2.20% 4.30% 7.44% - -
Total Cost 47,736 33,737 25,530 21,033 0 -
-
Net Worth 79,107 65,352 58,007 13,638 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 2,759 - - - - -
Div Payout % 22.47% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 79,107 65,352 58,007 13,638 0 -
NOSH 91,985 92,045 92,075 23,926 0 -
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 20.41% 20.72% 16.65% 27.34% 0.00% -
ROE 15.52% 13.49% 8.79% 58.04% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 65.21 46.23 33.27 120.99 0.00 -
EPS 13.35 9.58 5.54 33.08 0.00 -
DPS 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.71 0.63 0.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 71,090
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 24.11 17.10 12.31 11.63 0.00 -
EPS 4.94 3.54 2.05 3.18 0.00 -
DPS 1.11 0.00 0.00 0.00 0.00 -
NAPS 0.3179 0.2626 0.2331 0.0548 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/09/12 30/09/11 30/09/10 - - -
Price 1.14 0.59 0.64 0.00 0.00 -
P/RPS 1.75 1.28 1.92 0.00 0.00 -
P/EPS 8.54 6.16 11.55 0.00 0.00 -
EY 11.71 16.24 8.66 0.00 0.00 -
DY 2.63 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.83 1.02 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/12 29/11/11 25/11/10 02/12/09 - -
Price 1.00 0.63 0.63 0.57 0.00 -
P/RPS 1.53 1.36 1.89 0.47 0.00 -
P/EPS 7.49 6.58 11.37 1.72 0.00 -
EY 13.35 15.21 8.79 58.04 0.00 -
DY 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.89 1.00 1.00 0.00 -

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
Post a Comment