[MBL] YoY TTM Result on 30-Jun-2013 [#2]

Stock

[MBL] MUAR BAN LEE GROUP BERHAD

Announcement Date

26-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- -15.67%

YoY- -37.3%

Quarter Report

MBL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	107,065	53,036	45,202	64,349	72,529	46,131	48,232	14.19%
YoY %	101.87%	17.33%	-29.75%	-11.28%	57.22%	-4.36%	-	-
Horiz. %	221.98%	109.96%	93.72%	133.42%	150.38%	95.64%	100.00%	-
PBT	11,209	6,307	5,882	11,641	17,305	8,506	13,078	-2.53%
YoY %	77.72%	7.23%	-49.47%	-32.73%	103.44%	-34.96%	-	-
Horiz. %	85.71%	48.23%	44.98%	89.01%	132.32%	65.04%	100.00%	-
Tax	-2,013	-998	-1,319	-1,004	-342	-602	-380	31.99%
YoY %	-101.70%	24.34%	-31.37%	-193.57%	43.19%	-58.42%	-	-
Horiz. %	529.74%	262.63%	347.11%	264.21%	90.00%	158.42%	100.00%	-
NP	9,196	5,309	4,563	10,637	16,963	7,904	12,698	-5.23%
YoY %	73.22%	16.35%	-57.10%	-37.29%	114.61%	-37.75%	-	-
Horiz. %	72.42%	41.81%	35.93%	83.77%	133.59%	62.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,805	4,777	4,594	10,669	17,015	7,904	12,698	-5.91%
YoY %	84.32%	3.98%	-56.94%	-37.30%	115.27%	-37.75%	-	-
Horiz. %	69.34%	37.62%	36.18%	84.02%	134.00%	62.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.96%	15.82%	22.42%	8.62%	1.98%	7.08%	2.91%	-
YoY %	13.53%	-29.44%	160.09%	335.35%	-72.03%	143.30%	-	-
Horiz. %	617.18%	543.64%	770.45%	296.22%	68.04%	243.30%	100.00%	-
Total Cost	97,869	47,727	40,639	53,712	55,566	38,227	35,534	18.37%
YoY %	105.06%	17.44%	-24.34%	-3.34%	45.36%	7.58%	-	-
Horiz. %	275.42%	134.31%	114.37%	151.16%	156.37%	107.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	89,026	82,872	81,270	82,615	76,424	61,557	57,070	7.68%
YoY %	7.43%	1.97%	-1.63%	8.10%	24.15%	7.86%	-	-
Horiz. %	155.99%	145.21%	142.40%	144.76%	133.91%	107.86%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	919	2,758	3,688	5,514	2,309	2,756	1,965	-11.88%
YoY %	-66.68%	-25.22%	-33.12%	138.80%	-16.22%	40.25%	-	-
Horiz. %	46.77%	140.36%	187.68%	280.61%	117.51%	140.25%	100.00%	-
Div Payout %	10.44%	57.75%	80.29%	51.69%	13.57%	34.88%	15.48%	-
YoY %	-81.92%	-28.07%	55.33%	280.91%	-61.10%	125.32%	-	-
Horiz. %	67.44%	373.06%	518.67%	333.91%	87.66%	225.32%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	89,026	82,872	81,270	82,615	76,424	61,557	57,070	7.68%
YoY %	7.43%	1.97%	-1.63%	8.10%	24.15%	7.86%	-	-
Horiz. %	155.99%	145.21%	142.40%	144.76%	133.91%	107.86%	100.00%	-
NOSH	91,779	92,080	92,352	91,794	92,078	91,877	92,049	-0.04%
YoY %	-0.33%	-0.29%	0.61%	-0.31%	0.22%	-0.19%	-	-
Horiz. %	99.71%	100.03%	100.33%	99.72%	100.03%	99.81%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	8.59%	10.01%	10.09%	16.53%	23.39%	17.13%	26.33%	-
YoY %	-14.19%	-0.79%	-38.96%	-29.33%	36.54%	-34.94%	-	-
Horiz. %	32.62%	38.02%	38.32%	62.78%	88.83%	65.06%	100.00%	-
ROE	9.89%	5.76%	5.65%	12.91%	22.26%	12.84%	22.25%	-
YoY %	71.70%	1.95%	-56.24%	-42.00%	73.36%	-42.29%	-	-
Horiz. %	44.45%	25.89%	25.39%	58.02%	100.04%	57.71%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	116.65	57.60	48.94	70.10	78.77	50.21	52.40	14.25%
YoY %	102.52%	17.70%	-30.19%	-11.01%	56.88%	-4.18%	-	-
Horiz. %	222.61%	109.92%	93.40%	133.78%	150.32%	95.82%	100.00%	-
EPS	9.59	5.19	4.97	11.62	18.48	8.60	13.79	-5.86%
YoY %	84.78%	4.43%	-57.23%	-37.12%	114.88%	-37.64%	-	-
Horiz. %	69.54%	37.64%	36.04%	84.26%	134.01%	62.36%	100.00%	-
DPS	1.00	3.00	4.03	6.00	2.50	3.00	2.14	-11.89%
YoY %	-66.67%	-25.56%	-32.83%	140.00%	-16.67%	40.19%	-	-
Horiz. %	46.73%	140.19%	188.32%	280.37%	116.82%	140.19%	100.00%	-
NAPS	0.97	0.90	0.88	0.90	0.83	0.67	0.62	7.73%
YoY %	7.78%	2.27%	-2.22%	8.43%	23.88%	8.06%	-	-
Horiz. %	156.45%	145.16%	141.94%	145.16%	133.87%	108.06%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 91,794
RPS	43.03	21.31	18.17	25.86	29.15	18.54	19.38	14.20%
YoY %	101.92%	17.28%	-29.74%	-11.29%	57.23%	-4.33%	-	-
Horiz. %	222.03%	109.96%	93.76%	133.44%	150.41%	95.67%	100.00%	-
EPS	3.54	1.92	1.85	4.29	6.84	3.18	5.10	-5.89%
YoY %	84.38%	3.78%	-56.88%	-37.28%	115.09%	-37.65%	-	-
Horiz. %	69.41%	37.65%	36.27%	84.12%	134.12%	62.35%	100.00%	-
DPS	0.37	1.11	1.48	2.22	0.93	1.11	0.79	-11.86%
YoY %	-66.67%	-25.00%	-33.33%	138.71%	-16.22%	40.51%	-	-
Horiz. %	46.84%	140.51%	187.34%	281.01%	117.72%	140.51%	100.00%	-
NAPS	0.3578	0.3331	0.3266	0.332	0.3071	0.2474	0.2294	7.68%
YoY %	7.42%	1.99%	-1.63%	8.11%	24.13%	7.85%	-	-
Horiz. %	155.97%	145.20%	142.37%	144.73%	133.87%	107.85%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	0.855	0.755	0.96	1.12	1.03	0.68	0.60	-
P/RPS	0.73	1.31	1.96	1.60	1.31	1.35	1.15	-7.28%
YoY %	-44.27%	-33.16%	22.50%	22.14%	-2.96%	17.39%	-	-
Horiz. %	63.48%	113.91%	170.43%	139.13%	113.91%	117.39%	100.00%	-
P/EPS	8.91	14.55	19.30	9.64	5.57	7.90	4.35	12.68%
YoY %	-38.76%	-24.61%	100.21%	73.07%	-29.49%	81.61%	-	-
Horiz. %	204.83%	334.48%	443.68%	221.61%	128.05%	181.61%	100.00%	-
EY	11.22	6.87	5.18	10.38	17.94	12.65	22.99	-11.25%
YoY %	63.32%	32.63%	-50.10%	-42.14%	41.82%	-44.98%	-	-
Horiz. %	48.80%	29.88%	22.53%	45.15%	78.03%	55.02%	100.00%	-
DY	1.17	3.97	4.20	5.36	2.43	4.41	3.56	-16.91%
YoY %	-70.53%	-5.48%	-21.64%	120.58%	-44.90%	23.88%	-	-
Horiz. %	32.87%	111.52%	117.98%	150.56%	68.26%	123.88%	100.00%	-
P/NAPS	0.88	0.84	1.09	1.24	1.24	1.01	0.97	-1.60%
YoY %	4.76%	-22.94%	-12.10%	0.00%	22.77%	4.12%	-	-
Horiz. %	90.72%	86.60%	112.37%	127.84%	127.84%	104.12%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	30/08/16	28/08/15	29/08/14	26/08/13	27/08/12	22/08/11	24/08/10	-
Price	1.02	0.67	0.92	1.01	1.27	0.58	0.61	-
P/RPS	0.87	1.16	1.88	1.44	1.61	1.16	1.16	-4.67%
YoY %	-25.00%	-38.30%	30.56%	-10.56%	38.79%	0.00%	-	-
Horiz. %	75.00%	100.00%	162.07%	124.14%	138.79%	100.00%	100.00%	-
P/EPS	10.63	12.91	18.49	8.69	6.87	6.74	4.42	15.73%
YoY %	-17.66%	-30.18%	112.77%	26.49%	1.93%	52.49%	-	-
Horiz. %	240.50%	292.08%	418.33%	196.61%	155.43%	152.49%	100.00%	-
EY	9.41	7.74	5.41	11.51	14.55	14.83	22.61	-13.58%
YoY %	21.58%	43.07%	-53.00%	-20.89%	-1.89%	-34.41%	-	-
Horiz. %	41.62%	34.23%	23.93%	50.91%	64.35%	65.59%	100.00%	-
DY	0.98	4.48	4.38	5.94	1.97	5.17	3.50	-19.10%
YoY %	-78.12%	2.28%	-26.26%	201.52%	-61.90%	47.71%	-	-
Horiz. %	28.00%	128.00%	125.14%	169.71%	56.29%	147.71%	100.00%	-
P/NAPS	1.05	0.74	1.05	1.12	1.53	0.87	0.98	1.15%
YoY %	41.89%	-29.52%	-6.25%	-26.80%	75.86%	-11.22%	-	-
Horiz. %	107.14%	75.51%	107.14%	114.29%	156.12%	88.78%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos