[MBL] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 145.43%
YoY- 8.22%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 221,535 132,773 121,018 106,222 142,995 126,521 40,356 32.78%
PBT 11,028 12,475 20,494 13,149 13,484 10,742 5,265 13.10%
Tax -3,952 -4,092 -6,625 -4,245 -3,849 -1,344 -889 28.19%
NP 7,076 8,383 13,869 8,904 9,635 9,398 4,376 8.33%
-
NP to SH 6,541 7,632 14,135 9,378 8,666 7,956 3,753 9.69%
-
Tax Rate 35.84% 32.80% 32.33% 32.28% 28.54% 12.51% 16.89% -
Total Cost 214,459 124,390 107,149 97,318 133,360 117,123 35,980 34.61%
-
Net Worth 145,995 150,490 134,222 120,376 104,960 90,137 83,706 9.70%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - 4,541 - - 1,839 18 -
Div Payout % - - 32.13% - - 23.12% 0.49% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 145,995 150,490 134,222 120,376 104,960 90,137 83,706 9.70%
NOSH 224,580 224,540 106,693 101,126 92,000 91,976 91,985 16.02%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 3.19% 6.31% 11.46% 8.38% 6.74% 7.43% 10.84% -
ROE 4.48% 5.07% 10.53% 7.79% 8.26% 8.83% 4.48% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 106.22 64.41 119.92 106.77 156.67 137.56 43.87 15.86%
EPS 3.14 3.70 14.00 9.43 9.50 8.65 4.08 -4.26%
DPS 0.00 0.00 4.50 0.00 0.00 2.00 0.02 -
NAPS 0.70 0.73 1.33 1.21 1.15 0.98 0.91 -4.27%
Adjusted Per Share Value based on latest NOSH - 101,126
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 89.03 53.36 48.64 42.69 57.47 50.85 16.22 32.78%
EPS 2.63 3.07 5.68 3.77 3.48 3.20 1.51 9.67%
DPS 0.00 0.00 1.83 0.00 0.00 0.74 0.01 -
NAPS 0.5867 0.6048 0.5394 0.4838 0.4218 0.3623 0.3364 9.70%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.495 0.64 1.18 1.14 1.13 1.06 0.71 -
P/RPS 0.47 0.99 0.98 1.07 0.72 0.77 1.62 -18.62%
P/EPS 15.78 17.29 8.42 12.09 11.90 12.25 17.40 -1.61%
EY 6.34 5.78 11.87 8.27 8.40 8.16 5.75 1.63%
DY 0.00 0.00 3.81 0.00 0.00 1.89 0.03 -
P/NAPS 0.71 0.88 0.89 0.94 0.98 1.08 0.78 -1.55%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 27/11/20 29/11/19 23/11/18 28/11/17 28/11/16 30/11/15 -
Price 0.43 0.615 1.34 1.03 1.36 1.12 0.785 -
P/RPS 0.40 0.95 1.12 0.96 0.87 0.81 1.79 -22.08%
P/EPS 13.71 16.61 9.57 10.93 14.32 12.95 19.24 -5.48%
EY 7.29 6.02 10.45 9.15 6.98 7.72 5.20 5.78%
DY 0.00 0.00 3.36 0.00 0.00 1.79 0.03 -
P/NAPS 0.61 0.84 1.01 0.85 1.18 1.14 0.86 -5.55%

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