[MBL] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 7.25%
YoY- 20.29%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 181,680 172,311 147,521 197,035 148,787 52,606 44,024 26.62%
PBT 21,189 26,281 15,490 19,213 13,683 6,407 5,279 26.03%
Tax -6,302 -8,648 -5,418 -5,254 -2,250 -959 -1,554 26.25%
NP 14,887 17,633 10,072 13,959 11,433 5,448 3,725 25.94%
-
NP to SH 12,942 17,752 10,224 12,495 10,387 4,792 3,753 22.89%
-
Tax Rate 29.74% 32.91% 34.98% 27.35% 16.44% 14.97% 29.44% -
Total Cost 166,793 154,678 137,449 183,076 137,354 47,158 40,299 26.68%
-
Net Worth 150,490 134,222 120,376 104,960 89,935 83,186 81,659 10.71%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 7,055 2,820 - 919 2,758 3,688 -
Div Payout % - 39.75% 27.59% - 8.85% 57.57% 98.28% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 150,490 134,222 120,376 104,960 89,935 83,186 81,659 10.71%
NOSH 224,540 106,693 101,126 92,000 91,771 91,414 91,752 16.07%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 8.19% 10.23% 6.83% 7.08% 7.68% 10.36% 8.46% -
ROE 8.60% 13.23% 8.49% 11.90% 11.55% 5.76% 4.60% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 88.13 170.74 148.28 215.88 162.13 57.55 47.98 10.65%
EPS 6.28 17.59 10.28 13.69 11.32 5.24 4.09 7.40%
DPS 0.00 7.00 2.84 0.00 1.00 3.00 4.03 -
NAPS 0.73 1.33 1.21 1.15 0.98 0.91 0.89 -3.24%
Adjusted Per Share Value based on latest NOSH - 92,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 73.02 69.25 59.29 79.19 59.80 21.14 17.69 26.62%
EPS 5.20 7.13 4.11 5.02 4.17 1.93 1.51 22.86%
DPS 0.00 2.84 1.13 0.00 0.37 1.11 1.48 -
NAPS 0.6048 0.5394 0.4838 0.4218 0.3614 0.3343 0.3282 10.71%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.64 1.18 1.14 1.13 1.06 0.71 0.89 -
P/RPS 0.73 0.69 0.77 0.52 0.65 1.23 1.85 -14.34%
P/EPS 10.19 6.71 11.09 8.25 9.37 13.54 21.76 -11.86%
EY 9.81 14.91 9.01 12.12 10.68 7.38 4.60 13.44%
DY 0.00 5.93 2.49 0.00 0.94 4.23 4.53 -
P/NAPS 0.88 0.89 0.94 0.98 1.08 0.78 1.00 -2.10%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 29/11/19 23/11/18 28/11/17 28/11/16 30/11/15 28/11/14 -
Price 0.60 1.34 1.03 1.33 1.12 0.785 0.88 -
P/RPS 0.68 0.78 0.69 0.62 0.69 1.36 1.83 -15.19%
P/EPS 9.56 7.62 10.02 9.72 9.90 14.97 21.51 -12.63%
EY 10.46 13.13 9.98 10.29 10.11 6.68 4.65 14.45%
DY 0.00 5.22 2.75 0.00 0.89 3.82 4.58 -
P/NAPS 0.82 1.01 0.85 1.16 1.14 0.86 0.99 -3.08%

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