[MBL] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 45.47%
YoY- 111.99%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 121,018 106,222 142,995 126,521 40,356 35,052 41,363 19.58%
PBT 20,494 13,149 13,484 10,742 5,265 3,716 5,977 22.78%
Tax -6,625 -4,245 -3,849 -1,344 -889 -768 -471 55.33%
NP 13,869 8,904 9,635 9,398 4,376 2,948 5,506 16.63%
-
NP to SH 14,135 9,378 8,666 7,956 3,753 2,959 5,512 16.98%
-
Tax Rate 32.33% 32.28% 28.54% 12.51% 16.89% 20.67% 7.88% -
Total Cost 107,149 97,318 133,360 117,123 35,980 32,104 35,857 20.00%
-
Net Worth 134,222 120,376 104,960 90,137 83,706 81,786 84,658 7.98%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 4,541 - - 1,839 18 918 2,760 8.64%
Div Payout % 32.13% - - 23.12% 0.49% 31.06% 50.08% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 134,222 120,376 104,960 90,137 83,706 81,786 84,658 7.98%
NOSH 106,693 101,126 92,000 91,976 91,985 91,894 92,020 2.49%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 11.46% 8.38% 6.74% 7.43% 10.84% 8.41% 13.31% -
ROE 10.53% 7.79% 8.26% 8.83% 4.48% 3.62% 6.51% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 119.92 106.77 156.67 137.56 43.87 38.14 44.95 17.75%
EPS 14.00 9.43 9.50 8.65 4.08 3.22 5.99 15.19%
DPS 4.50 0.00 0.00 2.00 0.02 1.00 3.00 6.98%
NAPS 1.33 1.21 1.15 0.98 0.91 0.89 0.92 6.33%
Adjusted Per Share Value based on latest NOSH - 91,771
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 48.64 42.69 57.47 50.85 16.22 14.09 16.62 19.58%
EPS 5.68 3.77 3.48 3.20 1.51 1.19 2.22 16.94%
DPS 1.83 0.00 0.00 0.74 0.01 0.37 1.11 8.68%
NAPS 0.5394 0.4838 0.4218 0.3623 0.3364 0.3287 0.3402 7.98%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.18 1.14 1.13 1.06 0.71 0.89 1.04 -
P/RPS 0.98 1.07 0.72 0.77 1.62 2.33 2.31 -13.31%
P/EPS 8.42 12.09 11.90 12.25 17.40 27.64 17.36 -11.35%
EY 11.87 8.27 8.40 8.16 5.75 3.62 5.76 12.80%
DY 3.81 0.00 0.00 1.89 0.03 1.12 2.88 4.77%
P/NAPS 0.89 0.94 0.98 1.08 0.78 1.00 1.13 -3.89%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 23/11/18 28/11/17 28/11/16 30/11/15 28/11/14 26/11/13 -
Price 1.34 1.03 1.36 1.12 0.785 0.88 1.04 -
P/RPS 1.12 0.96 0.87 0.81 1.79 2.31 2.31 -11.36%
P/EPS 9.57 10.93 14.32 12.95 19.24 27.33 17.36 -9.44%
EY 10.45 9.15 6.98 7.72 5.20 3.66 5.76 10.43%
DY 3.36 0.00 0.00 1.79 0.03 1.14 2.88 2.60%
P/NAPS 1.01 0.85 1.18 1.14 0.86 0.99 1.13 -1.85%

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