[MBL] YoY TTM 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- -20.16%

YoY- -60.16%

Quarter Report

MBL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	204,780	72,164	49,411	47,105	69,683	68,352	47,686	27.46%
YoY %	183.77%	46.05%	4.90%	-32.40%	1.95%	43.34%	-	-
Horiz. %	429.43%	151.33%	103.62%	98.78%	146.13%	143.34%	100.00%	-
PBT	17,405	9,351	5,027	6,392	13,502	16,973	8,795	12.03%
YoY %	86.13%	86.02%	-21.35%	-52.66%	-20.45%	92.98%	-	-
Horiz. %	197.90%	106.32%	57.16%	72.68%	153.52%	192.98%	100.00%	-
Tax	-3,795	-1,629	-963	-1,376	-912	-196	-766	30.53%
YoY %	-132.97%	-69.16%	30.01%	-50.88%	-365.31%	74.41%	-	-
Horiz. %	495.43%	212.66%	125.72%	179.63%	119.06%	25.59%	100.00%	-
NP	13,610	7,722	4,064	5,016	12,590	16,777	8,029	9.18%
YoY %	76.25%	90.01%	-18.98%	-60.16%	-24.96%	108.96%	-	-
Horiz. %	169.51%	96.18%	50.62%	62.47%	156.81%	208.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,789	7,341	4,033	5,040	12,652	16,797	8,029	6.60%
YoY %	60.59%	82.02%	-19.98%	-60.16%	-24.68%	109.20%	-	-
Horiz. %	146.83%	91.43%	50.23%	62.77%	157.58%	209.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.80%	17.42%	19.16%	21.53%	6.75%	1.15%	8.71%	-
YoY %	25.14%	-9.08%	-11.01%	218.96%	486.96%	-86.80%	-	-
Horiz. %	250.29%	200.00%	219.98%	247.19%	77.50%	13.20%	100.00%	-
Total Cost	191,170	64,442	45,347	42,089	57,093	51,575	39,657	29.94%
YoY %	196.65%	42.11%	7.74%	-26.28%	10.70%	30.05%	-	-
Horiz. %	482.06%	162.50%	114.35%	106.13%	143.97%	130.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	98,571	86,237	83,720	82,605	84,639	73,581	59,806	8.67%
YoY %	14.30%	3.01%	1.35%	-2.40%	15.03%	23.03%	-	-
Horiz. %	164.82%	144.19%	139.99%	138.12%	141.52%	123.03%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	1,836	2,761	944	6,414	2,761	3,687	1,378	4.89%
YoY %	-33.50%	192.48%	-85.28%	132.31%	-25.12%	167.56%	-	-
Horiz. %	133.24%	200.36%	68.51%	465.46%	200.36%	267.56%	100.00%	-
Div Payout %	15.58%	37.61%	23.42%	127.28%	21.82%	21.95%	17.17%	-
YoY %	-58.57%	60.59%	-81.60%	483.32%	-0.59%	27.84%	-	-
Horiz. %	90.74%	219.04%	136.40%	741.29%	127.08%	127.84%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	98,571	86,237	83,720	82,605	84,639	73,581	59,806	8.67%
YoY %	14.30%	3.01%	1.35%	-2.40%	15.03%	23.03%	-	-
Horiz. %	164.82%	144.19%	139.99%	138.12%	141.52%	123.03%	100.00%	-
NOSH	91,270	91,742	91,999	91,783	91,999	91,977	92,009	-0.13%
YoY %	-0.51%	-0.28%	0.24%	-0.23%	0.02%	-0.03%	-	-
Horiz. %	99.20%	99.71%	99.99%	99.75%	99.99%	99.97%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	6.65%	10.70%	8.22%	10.65%	18.07%	24.55%	16.84%	-
YoY %	-37.85%	30.17%	-22.82%	-41.06%	-26.40%	45.78%	-	-
Horiz. %	39.49%	63.54%	48.81%	63.24%	107.30%	145.78%	100.00%	-
ROE	11.96%	8.51%	4.82%	6.10%	14.95%	22.83%	13.43%	-
YoY %	40.54%	76.56%	-20.98%	-59.20%	-34.52%	69.99%	-	-
Horiz. %	89.05%	63.37%	35.89%	45.42%	111.32%	169.99%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	224.37	78.66	53.71	51.32	75.74	74.31	51.83	27.63%
YoY %	185.24%	46.45%	4.66%	-32.24%	1.92%	43.37%	-	-
Horiz. %	432.90%	151.77%	103.63%	99.02%	146.13%	143.37%	100.00%	-
EPS	12.92	8.00	4.38	5.49	13.75	18.26	8.73	6.74%
YoY %	61.50%	82.65%	-20.22%	-60.07%	-24.70%	109.16%	-	-
Horiz. %	148.00%	91.64%	50.17%	62.89%	157.50%	209.16%	100.00%	-
DPS	2.00	3.00	1.03	7.00	3.00	4.00	1.50	4.90%
YoY %	-33.33%	191.26%	-85.29%	133.33%	-25.00%	166.67%	-	-
Horiz. %	133.33%	200.00%	68.67%	466.67%	200.00%	266.67%	100.00%	-
NAPS	1.08	0.94	0.91	0.90	0.92	0.80	0.65	8.82%
YoY %	14.89%	3.30%	1.11%	-2.17%	15.00%	23.08%	-	-
Horiz. %	166.15%	144.62%	140.00%	138.46%	141.54%	123.08%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 91,783
RPS	82.30	29.00	19.86	18.93	28.01	27.47	19.16	27.46%
YoY %	183.79%	46.02%	4.91%	-32.42%	1.97%	43.37%	-	-
Horiz. %	429.54%	151.36%	103.65%	98.80%	146.19%	143.37%	100.00%	-
EPS	4.74	2.95	1.62	2.03	5.08	6.75	3.23	6.59%
YoY %	60.68%	82.10%	-20.20%	-60.04%	-24.74%	108.98%	-	-
Horiz. %	146.75%	91.33%	50.15%	62.85%	157.28%	208.98%	100.00%	-
DPS	0.74	1.11	0.38	2.58	1.11	1.48	0.55	5.06%
YoY %	-33.33%	192.11%	-85.27%	132.43%	-25.00%	169.09%	-	-
Horiz. %	134.55%	201.82%	69.09%	469.09%	201.82%	269.09%	100.00%	-
NAPS	0.3962	0.3466	0.3365	0.332	0.3402	0.2957	0.2404	8.67%
YoY %	14.31%	3.00%	1.36%	-2.41%	15.05%	23.00%	-	-
Horiz. %	164.81%	144.18%	139.98%	138.10%	141.51%	123.00%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
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	0.48	1.00	1.48	1.99	1.28	1.10	1.16	-13.66%
YoY %	-52.00%	-32.43%	-25.63%	55.47%	16.36%	-5.17%	-	-
Horiz. %	41.38%	86.21%	127.59%	171.55%	110.34%	94.83%	100.00%	-
P/EPS	8.28	9.81	18.14	18.58	7.05	4.49	6.88	3.13%
YoY %	-15.60%	-45.92%	-2.37%	163.55%	57.02%	-34.74%	-	-
Horiz. %	120.35%	142.59%	263.66%	270.06%	102.47%	65.26%	100.00%	-
EY	12.07	10.19	5.51	5.38	14.18	22.27	14.54	-3.05%
YoY %	18.45%	84.94%	2.42%	-62.06%	-36.33%	53.16%	-	-
Horiz. %	83.01%	70.08%	37.90%	37.00%	97.52%	153.16%	100.00%	-
DY	1.87	3.82	1.30	6.86	3.09	4.88	2.50	-4.71%
YoY %	-51.05%	193.85%	-81.05%	122.01%	-36.68%	95.20%	-	-
Horiz. %	74.80%	152.80%	52.00%	274.40%	123.60%	195.20%	100.00%	-
P/NAPS	0.99	0.84	0.87	1.13	1.05	1.03	0.92	1.22%
YoY %	17.86%	-3.45%	-23.01%	7.62%	1.94%	11.96%	-	-
Horiz. %	107.61%	91.30%	94.57%	122.83%	114.13%	111.96%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
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	0.46	1.16	1.43	1.95	1.62	1.32	1.16	-14.27%
YoY %	-60.34%	-18.88%	-26.67%	20.37%	22.73%	13.79%	-	-
Horiz. %	39.66%	100.00%	123.28%	168.10%	139.66%	113.79%	100.00%	-
P/EPS	8.05	11.43	17.57	18.21	8.94	5.37	6.88	2.64%
YoY %	-29.57%	-34.95%	-3.51%	103.69%	66.48%	-21.95%	-	-
Horiz. %	117.01%	166.13%	255.38%	264.68%	129.94%	78.05%	100.00%	-
EY	12.42	8.75	5.69	5.49	11.18	18.63	14.54	-2.59%
YoY %	41.94%	53.78%	3.64%	-50.89%	-39.99%	28.13%	-	-
Horiz. %	85.42%	60.18%	39.13%	37.76%	76.89%	128.13%	100.00%	-
DY	1.92	3.28	1.34	7.00	2.44	4.08	2.50	-4.30%
YoY %	-41.46%	144.78%	-80.86%	186.89%	-40.20%	63.20%	-	-
Horiz. %	76.80%	131.20%	53.60%	280.00%	97.60%	163.20%	100.00%	-
P/NAPS	0.96	0.97	0.85	1.11	1.34	1.23	0.92	0.71%
YoY %	-1.03%	14.12%	-23.42%	-17.16%	8.94%	33.70%	-	-
Horiz. %	104.35%	105.43%	92.39%	120.65%	145.65%	133.70%	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