[MBL] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 45.78%
YoY- -55.11%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 126,521 40,356 35,052 41,363 59,981 42,555 30,631 26.64%
PBT 10,742 5,265 3,716 5,977 12,825 9,016 5,330 12.37%
Tax -1,344 -889 -768 -471 -580 -198 -229 34.26%
NP 9,398 4,376 2,948 5,506 12,245 8,818 5,101 10.71%
-
NP to SH 7,956 3,753 2,959 5,512 12,280 8,818 5,101 7.68%
-
Tax Rate 12.51% 16.89% 20.67% 7.88% 4.52% 2.20% 4.30% -
Total Cost 117,123 35,980 32,104 35,857 47,736 33,737 25,530 28.87%
-
Net Worth 90,137 83,706 81,786 84,658 79,107 65,352 58,007 7.61%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 1,839 18 918 2,760 2,759 - - -
Div Payout % 23.12% 0.49% 31.06% 50.08% 22.47% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 90,137 83,706 81,786 84,658 79,107 65,352 58,007 7.61%
NOSH 91,976 91,985 91,894 92,020 91,985 92,045 92,075 -0.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.43% 10.84% 8.41% 13.31% 20.41% 20.72% 16.65% -
ROE 8.83% 4.48% 3.62% 6.51% 15.52% 13.49% 8.79% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 137.56 43.87 38.14 44.95 65.21 46.23 33.27 26.66%
EPS 8.65 4.08 3.22 5.99 13.35 9.58 5.54 7.70%
DPS 2.00 0.02 1.00 3.00 3.00 0.00 0.00 -
NAPS 0.98 0.91 0.89 0.92 0.86 0.71 0.63 7.63%
Adjusted Per Share Value based on latest NOSH - 92,074
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 50.85 16.22 14.09 16.62 24.11 17.10 12.31 26.64%
EPS 3.20 1.51 1.19 2.22 4.94 3.54 2.05 7.69%
DPS 0.74 0.01 0.37 1.11 1.11 0.00 0.00 -
NAPS 0.3623 0.3364 0.3287 0.3402 0.3179 0.2626 0.2331 7.61%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.06 0.71 0.89 1.04 1.14 0.59 0.64 -
P/RPS 0.77 1.62 2.33 2.31 1.75 1.28 1.92 -14.11%
P/EPS 12.25 17.40 27.64 17.36 8.54 6.16 11.55 0.98%
EY 8.16 5.75 3.62 5.76 11.71 16.24 8.66 -0.98%
DY 1.89 0.03 1.12 2.88 2.63 0.00 0.00 -
P/NAPS 1.08 0.78 1.00 1.13 1.33 0.83 1.02 0.95%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 30/11/15 28/11/14 26/11/13 26/11/12 29/11/11 25/11/10 -
Price 1.12 0.785 0.88 1.04 1.00 0.63 0.63 -
P/RPS 0.81 1.79 2.31 2.31 1.53 1.36 1.89 -13.15%
P/EPS 12.95 19.24 27.33 17.36 7.49 6.58 11.37 2.19%
EY 7.72 5.20 3.66 5.76 13.35 15.21 8.79 -2.13%
DY 1.79 0.03 1.14 2.88 3.00 0.00 0.00 -
P/NAPS 1.14 0.86 0.99 1.13 1.16 0.89 1.00 2.20%

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