[MOBILIA] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[MOBILIA] MOBILIA HOLDINGS BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -6.21%
YoY- 192.65%
Quarter Report
Latest QR
Upcoming QR
MOBILIA's Result
MOBILIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 66,946 64,644 84,951 92,678 102,982 102,804 70,115 -3.04%
PBT 6,374 5,760 15,937 19,372 21,146 19,524 10,001 -26.00%
Tax -1,806 -1,448 -4,174 -5,048 -5,874 -5,592 -1,966 -5.51%
NP 4,568 4,312 11,763 14,324 15,272 13,932 8,035 -31.44%
-
NP to SH 4,568 4,312 11,763 14,324 15,272 13,932 8,035 -31.44%
-
Tax Rate 28.33% 25.14% 26.19% 26.06% 27.78% 28.64% 19.66% -
Total Cost 62,378 60,332 73,188 78,354 87,710 88,872 62,080 0.32%
-
Net Worth 63,000 63,000 63,000 63,000 55,999 55,999 55,303 9.10%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 3,500 4,666 7,000 14,000 - -
Div Payout % - - 29.75% 32.58% 45.84% 100.49% - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 63,000 63,000 63,000 63,000 55,999 55,999 55,303 9.10%
NOSH 700,000 700,000 700,000 700,000 700,000 700,000 700,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.82% 6.67% 13.85% 15.46% 14.83% 13.55% 11.46% -
ROE 7.25% 6.84% 18.67% 22.74% 27.27% 24.88% 14.53% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.56 9.23 12.14 13.24 14.71 14.69 10.14 -3.86%
EPS 0.66 0.60 1.68 2.04 2.18 2.00 1.16 -31.40%
DPS 0.00 0.00 0.50 0.67 1.00 2.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.08 0.08 0.08 8.19%
Adjusted Per Share Value based on latest NOSH - 700,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.62 9.29 12.21 13.32 14.80 14.77 10.07 -3.00%
EPS 0.66 0.62 1.69 2.06 2.19 2.00 1.15 -31.00%
DPS 0.00 0.00 0.50 0.67 1.01 2.01 0.00 -
NAPS 0.0905 0.0905 0.0905 0.0905 0.0805 0.0805 0.0795 9.04%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.175 0.18 0.215 0.185 0.19 0.19 0.225 -
P/RPS 1.83 1.95 1.77 1.40 1.29 1.29 2.22 -12.11%
P/EPS 26.82 29.22 12.79 9.04 8.71 9.55 19.36 24.34%
EY 3.73 3.42 7.82 11.06 11.48 10.48 5.17 -19.60%
DY 0.00 0.00 2.33 3.60 5.26 10.53 0.00 -
P/NAPS 1.94 2.00 2.39 2.06 2.38 2.38 2.81 -21.93%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 26/05/23 22/02/23 23/11/22 17/08/22 30/05/22 22/02/22 -
Price 0.17 0.17 0.19 0.19 0.19 0.21 0.215 -
P/RPS 1.78 1.84 1.57 1.44 1.29 1.43 2.12 -11.02%
P/EPS 26.05 27.60 11.31 9.29 8.71 10.55 18.50 25.70%
EY 3.84 3.62 8.84 10.77 11.48 9.48 5.41 -20.47%
DY 0.00 0.00 2.63 3.51 5.26 9.52 0.00 -
P/NAPS 1.89 1.89 2.11 2.11 2.38 2.63 2.69 -21.01%

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