[MBL] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 4.98%
YoY- 34.75%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 62,622 47,302 50,335 78,799 55,062 44,085 25,417 16.20%
PBT 8,202 4,862 7,547 17,334 12,380 7,928 8,796 -1.15%
Tax -1,845 -838 -1,257 -949 -189 -713 -171 48.62%
NP 6,357 4,024 6,290 16,385 12,191 7,215 8,625 -4.95%
-
NP to SH 6,180 4,002 6,313 16,450 12,208 7,215 8,625 -5.40%
-
Tax Rate 22.49% 17.24% 16.66% 5.47% 1.53% 8.99% 1.94% -
Total Cost 56,265 43,278 44,045 62,414 42,871 36,870 16,792 22.31%
-
Net Worth 84,590 81,607 81,454 81,913 70,201 57,905 23,009 24.22%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 2,761 944 6,414 5,520 3,687 1,378 584 29.53%
Div Payout % 44.68% 23.60% 101.61% 33.56% 30.20% 19.11% 6.78% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 84,590 81,607 81,454 81,913 70,201 57,905 23,009 24.22%
NOSH 91,945 91,693 91,521 92,037 92,370 91,913 38,999 15.35%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.15% 8.51% 12.50% 20.79% 22.14% 16.37% 33.93% -
ROE 7.31% 4.90% 7.75% 20.08% 17.39% 12.46% 37.48% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 68.11 51.59 55.00 85.62 59.61 47.96 65.17 0.73%
EPS 6.72 4.36 6.90 17.87 13.22 7.85 22.12 -18.00%
DPS 3.00 1.03 7.00 6.00 4.00 1.50 1.50 12.24%
NAPS 0.92 0.89 0.89 0.89 0.76 0.63 0.59 7.68%
Adjusted Per Share Value based on latest NOSH - 92,037
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 25.17 19.01 20.23 31.67 22.13 17.72 10.21 16.21%
EPS 2.48 1.61 2.54 6.61 4.91 2.90 3.47 -5.44%
DPS 1.11 0.38 2.58 2.22 1.48 0.55 0.24 29.06%
NAPS 0.34 0.328 0.3274 0.3292 0.2821 0.2327 0.0925 24.21%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.80 0.785 1.05 0.94 0.62 0.62 0.63 -
P/RPS 1.17 1.52 1.91 1.10 1.04 1.29 0.97 3.17%
P/EPS 11.90 17.99 15.22 5.26 4.69 7.90 2.85 26.88%
EY 8.40 5.56 6.57 19.01 21.32 12.66 35.10 -21.19%
DY 3.75 1.31 6.67 6.38 6.45 2.42 2.38 7.86%
P/NAPS 0.87 0.88 1.18 1.06 0.82 0.98 1.07 -3.38%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 27/02/13 28/02/12 25/02/11 - -
Price 0.79 0.775 1.10 0.885 0.72 0.58 0.00 -
P/RPS 1.16 1.50 2.00 1.03 1.21 1.21 0.00 -
P/EPS 11.75 17.76 15.95 4.95 5.45 7.39 0.00 -
EY 8.51 5.63 6.27 20.20 18.36 13.53 0.00 -
DY 3.80 1.33 6.36 6.78 5.56 2.59 0.00 -
P/NAPS 0.86 0.87 1.24 0.99 0.95 0.92 0.00 -

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
Post a Comment