[MBL] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[MBL] MUAR BAN LEE GROUP BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 0.77%
YoY- -19.98%
Quarter Report
Latest QR
Upcoming QR
MBL's Result
MBL's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 164,567 204,780 72,164 49,411 47,105 69,683 68,352 15.76%
PBT 13,594 17,405 9,351 5,027 6,392 13,502 16,973 -3.63%
Tax -4,583 -3,795 -1,629 -963 -1,376 -912 -196 69.06%
NP 9,011 13,610 7,722 4,064 5,016 12,590 16,777 -9.83%
-
NP to SH 8,334 11,789 7,341 4,033 5,040 12,652 16,797 -11.01%
-
Tax Rate 33.71% 21.80% 17.42% 19.16% 21.53% 6.75% 1.15% -
Total Cost 155,556 191,170 64,442 45,347 42,089 57,093 51,575 20.19%
-
Net Worth 113,433 98,571 86,237 83,720 82,605 84,639 73,581 7.47%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 2,820 1,836 2,761 944 6,414 2,761 3,687 -4.36%
Div Payout % 33.84% 15.58% 37.61% 23.42% 127.28% 21.82% 21.95% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 113,433 98,571 86,237 83,720 82,605 84,639 73,581 7.47%
NOSH 101,126 91,270 91,742 91,999 91,783 91,999 91,977 1.59%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.48% 6.65% 10.70% 8.22% 10.65% 18.07% 24.55% -
ROE 7.35% 11.96% 8.51% 4.82% 6.10% 14.95% 22.83% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 165.39 224.37 78.66 53.71 51.32 75.74 74.31 14.25%
EPS 8.38 12.92 8.00 4.38 5.49 13.75 18.26 -12.16%
DPS 2.83 2.00 3.00 1.03 7.00 3.00 4.00 -5.60%
NAPS 1.14 1.08 0.94 0.91 0.90 0.92 0.80 6.07%
Adjusted Per Share Value based on latest NOSH - 91,999
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 66.14 82.30 29.00 19.86 18.93 28.01 27.47 15.76%
EPS 3.35 4.74 2.95 1.62 2.03 5.08 6.75 -11.01%
DPS 1.13 0.74 1.11 0.38 2.58 1.11 1.48 -4.39%
NAPS 0.4559 0.3962 0.3466 0.3365 0.332 0.3402 0.2957 7.47%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.10 1.07 0.785 0.795 1.02 0.97 0.82 -
P/RPS 0.67 0.48 1.00 1.48 1.99 1.28 1.10 -7.92%
P/EPS 13.13 8.28 9.81 18.14 18.58 7.05 4.49 19.57%
EY 7.61 12.07 10.19 5.51 5.38 14.18 22.27 -16.37%
DY 2.58 1.87 3.82 1.30 6.86 3.09 4.88 -10.07%
P/NAPS 0.96 0.99 0.84 0.87 1.13 1.05 1.03 -1.16%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 31/05/17 25/05/16 29/05/15 27/05/14 27/05/13 24/05/12 -
Price 1.00 1.04 0.915 0.77 1.00 1.23 0.98 -
P/RPS 0.60 0.46 1.16 1.43 1.95 1.62 1.32 -12.30%
P/EPS 11.94 8.05 11.43 17.57 18.21 8.94 5.37 14.23%
EY 8.38 12.42 8.75 5.69 5.49 11.18 18.63 -12.46%
DY 2.83 1.92 3.28 1.34 7.00 2.44 4.08 -5.91%
P/NAPS 0.88 0.96 0.97 0.85 1.11 1.34 1.23 -5.42%

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