[MBL] YoY Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -77.15%
YoY- -46.9%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 47,877 23,658 14,116 12,007 15,237 24,353 11,063 27.62%
PBT 3,853 2,919 1,770 1,605 2,760 6,592 1,999 11.54%
Tax -1,028 -74 -290 -165 -46 -83 -76 54.29%
NP 2,825 2,845 1,480 1,440 2,714 6,509 1,923 6.61%
-
NP to SH 2,505 2,633 1,472 1,441 2,714 6,512 1,923 4.50%
-
Tax Rate 26.68% 2.54% 16.38% 10.28% 1.67% 1.26% 3.80% -
Total Cost 45,052 20,813 12,636 10,567 12,523 17,844 9,140 30.42%
-
Net Worth 98,571 86,237 83,720 64,844 84,639 73,581 59,806 8.67%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 98,571 86,237 83,720 64,844 84,639 73,581 59,806 8.67%
NOSH 92,000 91,742 91,999 72,050 91,999 91,977 92,009 -0.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.90% 12.03% 10.48% 11.99% 17.81% 26.73% 17.38% -
ROE 2.54% 3.05% 1.76% 2.22% 3.21% 8.85% 3.22% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 52.46 25.79 15.34 16.66 16.56 26.48 12.02 27.80%
EPS 2.74 2.88 1.60 2.00 2.95 7.08 2.09 4.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.94 0.91 0.90 0.92 0.80 0.65 8.82%
Adjusted Per Share Value based on latest NOSH - 91,783
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 19.24 9.51 5.67 4.83 6.12 9.79 4.45 27.60%
EPS 1.01 1.06 0.59 0.58 1.09 2.62 0.77 4.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3962 0.3466 0.3365 0.2606 0.3402 0.2957 0.2404 8.67%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.07 0.785 0.795 1.02 0.97 0.82 0.60 -
P/RPS 2.04 3.04 5.18 6.12 5.86 3.10 4.99 -13.83%
P/EPS 38.99 27.35 49.69 51.00 32.88 11.58 28.71 5.22%
EY 2.57 3.66 2.01 1.96 3.04 8.63 3.48 -4.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.84 0.87 1.13 1.05 1.03 0.92 1.22%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 25/05/16 29/05/15 27/05/14 27/05/13 24/05/12 27/05/11 -
Price 1.04 0.915 0.77 1.00 1.23 0.98 0.60 -
P/RPS 1.98 3.55 5.02 6.00 7.43 3.70 4.99 -14.26%
P/EPS 37.89 31.88 48.13 50.00 41.69 13.84 28.71 4.72%
EY 2.64 3.14 2.08 2.00 2.40 7.22 3.48 -4.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.97 0.85 1.11 1.34 1.23 0.92 0.71%

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