Highlights

[MBL] YoY Quarter Result on 2020-06-30 [#2]

Stock [MBL]: MUAR BAN LEE GROUP BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     177.98%    YoY -     -20.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 44,077 39,271 37,195 45,608 49,264 14,363 10,738 26.51%
  YoY % 12.24% 5.58% -18.45% -7.42% 242.99% 33.76% -
  Horiz. % 410.48% 365.72% 346.39% 424.73% 458.78% 133.76% 100.00%
PBT 5,386 7,493 3,172 4,475 3,960 2,102 822 36.75%
  YoY % -28.12% 136.22% -29.12% 13.01% 88.39% 155.72% -
  Horiz. % 655.23% 911.56% 385.89% 544.40% 481.75% 255.72% 100.00%
Tax -931 -2,498 -1,050 -1,526 -622 -238 -203 28.87%
  YoY % 62.73% -137.90% 31.19% -145.34% -161.34% -17.24% -
  Horiz. % 458.62% 1,230.54% 517.24% 751.72% 306.40% 117.24% 100.00%
NP 4,455 4,995 2,122 2,949 3,338 1,864 619 38.91%
  YoY % -10.81% 135.39% -28.04% -11.65% 79.08% 201.13% -
  Horiz. % 719.71% 806.95% 342.81% 476.41% 539.26% 301.13% 100.00%
NP to SH 4,103 5,167 2,495 2,828 2,836 1,372 628 36.69%
  YoY % -20.59% 107.09% -11.78% -0.28% 106.71% 118.47% -
  Horiz. % 653.34% 822.77% 397.29% 450.32% 451.59% 218.47% 100.00%
Tax Rate 17.29 % 33.34 % 33.10 % 34.10 % 15.71 % 11.32 % 24.70 % -5.77%
  YoY % -48.14% 0.73% -2.93% 117.06% 38.78% -54.17% -
  Horiz. % 70.00% 134.98% 134.01% 138.06% 63.60% 45.83% 100.00%
Total Cost 39,622 34,276 35,073 42,659 45,926 12,499 10,119 25.52%
  YoY % 15.60% -2.27% -17.78% -7.11% 267.44% 23.52% -
  Horiz. % 391.56% 338.73% 346.61% 421.57% 453.86% 123.52% 100.00%
Net Worth 141,583 127,959 114,407 101,309 89,026 82,872 81,270 9.68%
  YoY % 10.65% 11.84% 12.93% 13.80% 7.43% 1.97% -
  Horiz. % 174.21% 157.45% 140.77% 124.66% 109.54% 101.97% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 2,538 - - - 1,841 2,770 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.53% -
  Horiz. % 0.00% 91.64% 0.00% 0.00% 0.00% 66.47% 100.00%
Div Payout % - % 49.14 % - % - % - % 134.23 % 441.18 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -69.57% -
  Horiz. % 0.00% 11.14% 0.00% 0.00% 0.00% 30.43% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 141,583 127,959 114,407 101,309 89,026 82,872 81,270 9.68%
  YoY % 10.65% 11.84% 12.93% 13.80% 7.43% 1.97% -
  Horiz. % 174.21% 157.45% 140.77% 124.66% 109.54% 101.97% 100.00%
NOSH 98,322 101,555 99,485 91,270 91,779 92,080 92,352 1.05%
  YoY % -3.18% 2.08% 9.00% -0.56% -0.33% -0.29% -
  Horiz. % 106.46% 109.96% 107.72% 98.83% 99.38% 99.71% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 10.11 % 12.72 % 5.71 % 6.47 % 6.78 % 12.98 % 5.76 % 9.82%
  YoY % -20.52% 122.77% -11.75% -4.57% -47.77% 125.35% -
  Horiz. % 175.52% 220.83% 99.13% 112.33% 117.71% 225.35% 100.00%
ROE 2.90 % 4.04 % 2.18 % 2.79 % 3.19 % 1.66 % 0.77 % 24.71%
  YoY % -28.22% 85.32% -21.86% -12.54% 92.17% 115.58% -
  Horiz. % 376.62% 524.68% 283.12% 362.34% 414.29% 215.58% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 44.83 38.67 37.39 49.97 53.68 15.60 11.63 25.19%
  YoY % 15.93% 3.42% -25.18% -6.91% 244.10% 34.14% -
  Horiz. % 385.47% 332.50% 321.50% 429.66% 461.56% 134.14% 100.00%
EPS 4.17 5.09 2.51 3.09 3.09 1.49 0.68 35.25%
  YoY % -18.07% 102.79% -18.77% 0.00% 107.38% 119.12% -
  Horiz. % 613.24% 748.53% 369.12% 454.41% 454.41% 219.12% 100.00%
DPS 0.00 2.50 0.00 0.00 0.00 2.00 3.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 0.00% 83.33% 0.00% 0.00% 0.00% 66.67% 100.00%
NAPS 1.4400 1.2600 1.1500 1.1100 0.9700 0.9000 0.8800 8.55%
  YoY % 14.29% 9.57% 3.60% 14.43% 7.78% 2.27% -
  Horiz. % 163.64% 143.18% 130.68% 126.14% 110.23% 102.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 224,580
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 19.63 17.49 16.56 20.31 21.94 6.40 4.78 26.52%
  YoY % 12.24% 5.62% -18.46% -7.43% 242.81% 33.89% -
  Horiz. % 410.67% 365.90% 346.44% 424.90% 459.00% 133.89% 100.00%
EPS 1.83 2.30 1.11 1.26 1.26 0.61 0.28 36.70%
  YoY % -20.43% 107.21% -11.90% 0.00% 106.56% 117.86% -
  Horiz. % 653.57% 821.43% 396.43% 450.00% 450.00% 217.86% 100.00%
DPS 0.00 1.13 0.00 0.00 0.00 0.82 1.23 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 0.00% 91.87% 0.00% 0.00% 0.00% 66.67% 100.00%
NAPS 0.6304 0.5698 0.5094 0.4511 0.3964 0.3690 0.3619 9.68%
  YoY % 10.64% 11.86% 12.92% 13.80% 7.43% 1.96% -
  Horiz. % 174.19% 157.45% 140.76% 124.65% 109.53% 101.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.3000 1.2500 0.9900 1.0300 0.8550 0.7550 0.9600 -
P/RPS 2.90 3.23 2.65 2.06 1.59 4.84 8.26 -15.99%
  YoY % -10.22% 21.89% 28.64% 29.56% -67.15% -41.40% -
  Horiz. % 35.11% 39.10% 32.08% 24.94% 19.25% 58.60% 100.00%
P/EPS 31.15 24.57 39.48 33.24 27.67 50.67 141.18 -22.25%
  YoY % 26.78% -37.77% 18.77% 20.13% -45.39% -64.11% -
  Horiz. % 22.06% 17.40% 27.96% 23.54% 19.60% 35.89% 100.00%
EY 3.21 4.07 2.53 3.01 3.61 1.97 0.71 28.56%
  YoY % -21.13% 60.87% -15.95% -16.62% 83.25% 177.46% -
  Horiz. % 452.11% 573.24% 356.34% 423.94% 508.45% 277.46% 100.00%
DY 0.00 2.00 0.00 0.00 0.00 2.65 3.13 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -15.34% -
  Horiz. % 0.00% 63.90% 0.00% 0.00% 0.00% 84.66% 100.00%
P/NAPS 0.90 0.99 0.86 0.93 0.88 0.84 1.09 -3.14%
  YoY % -9.09% 15.12% -7.53% 5.68% 4.76% -22.94% -
  Horiz. % 82.57% 90.83% 78.90% 85.32% 80.73% 77.06% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 28/08/19 28/08/18 28/08/17 30/08/16 28/08/15 29/08/14 -
Price 1.4700 1.1900 1.2000 1.0300 1.0200 0.6700 0.9200 -
P/RPS 3.28 3.08 3.21 2.06 1.90 4.30 7.91 -13.63%
  YoY % 6.49% -4.05% 55.83% 8.42% -55.81% -45.64% -
  Horiz. % 41.47% 38.94% 40.58% 26.04% 24.02% 54.36% 100.00%
P/EPS 35.23 23.39 47.85 33.24 33.01 44.97 135.29 -20.07%
  YoY % 50.62% -51.12% 43.95% 0.70% -26.60% -66.76% -
  Horiz. % 26.04% 17.29% 35.37% 24.57% 24.40% 33.24% 100.00%
EY 2.84 4.28 2.09 3.01 3.03 2.22 0.74 25.10%
  YoY % -33.64% 104.78% -30.56% -0.66% 36.49% 200.00% -
  Horiz. % 383.78% 578.38% 282.43% 406.76% 409.46% 300.00% 100.00%
DY 0.00 2.10 0.00 0.00 0.00 2.99 3.26 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -8.28% -
  Horiz. % 0.00% 64.42% 0.00% 0.00% 0.00% 91.72% 100.00%
P/NAPS 1.02 0.94 1.04 0.93 1.05 0.74 1.05 -0.48%
  YoY % 8.51% -9.62% 11.83% -11.43% 41.89% -29.52% -
  Horiz. % 97.14% 89.52% 99.05% 88.57% 100.00% 70.48% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS