[MOBILIA] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[MOBILIA] MOBILIA HOLDINGS BERHAD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 35.14%
YoY- -56.9%
Quarter Report
Latest QR
Upcoming QR
MOBILIA's Result
MOBILIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 100,052 98,504 82,244 74,281 66,946 64,644 84,951 11.53%
PBT 18,674 16,104 10,278 8,305 6,374 5,760 15,937 11.15%
Tax -4,482 -3,848 -2,050 -2,132 -1,806 -1,448 -4,174 4.86%
NP 14,192 12,256 8,228 6,173 4,568 4,312 11,763 13.34%
-
NP to SH 14,192 12,256 8,228 6,173 4,568 4,312 11,763 13.34%
-
Tax Rate 24.00% 23.89% 19.95% 25.67% 28.33% 25.14% 26.19% -
Total Cost 85,860 86,248 74,016 68,108 62,378 60,332 73,188 11.24%
-
Net Worth 70,000 70,000 70,000 63,000 63,000 63,000 63,000 7.28%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 6,999 14,000 - - - - 3,500 58.79%
Div Payout % 49.32% 114.23% - - - - 29.75% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 70,000 70,000 70,000 63,000 63,000 63,000 63,000 7.28%
NOSH 700,000 700,000 700,000 700,000 700,000 700,000 700,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 14.18% 12.44% 10.00% 8.31% 6.82% 6.67% 13.85% -
ROE 20.27% 17.51% 11.75% 9.80% 7.25% 6.84% 18.67% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 14.29 14.07 11.75 10.61 9.56 9.23 12.14 11.49%
EPS 2.02 1.76 1.18 0.88 0.66 0.60 1.68 13.08%
DPS 1.00 2.00 0.00 0.00 0.00 0.00 0.50 58.80%
NAPS 0.10 0.10 0.10 0.09 0.09 0.09 0.09 7.28%
Adjusted Per Share Value based on latest NOSH - 700,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 14.38 14.15 11.82 10.67 9.62 9.29 12.21 11.53%
EPS 2.04 1.76 1.18 0.89 0.66 0.62 1.69 13.38%
DPS 1.01 2.01 0.00 0.00 0.00 0.00 0.50 59.86%
NAPS 0.1006 0.1006 0.1006 0.0905 0.0905 0.0905 0.0905 7.31%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.19 0.165 0.16 0.165 0.175 0.18 0.215 -
P/RPS 1.33 1.17 1.36 1.55 1.83 1.95 1.77 -17.36%
P/EPS 9.37 9.42 13.61 18.71 26.82 29.22 12.79 -18.74%
EY 10.67 10.61 7.35 5.34 3.73 3.42 7.82 23.04%
DY 5.26 12.12 0.00 0.00 0.00 0.00 2.33 72.17%
P/NAPS 1.90 1.65 1.60 1.83 1.94 2.00 2.39 -14.19%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 29/05/24 28/02/24 28/11/23 25/08/23 26/05/23 22/02/23 -
Price 0.165 0.185 0.165 0.17 0.17 0.17 0.19 -
P/RPS 1.15 1.31 1.40 1.60 1.78 1.84 1.57 -18.75%
P/EPS 8.14 10.57 14.04 19.28 26.05 27.60 11.31 -19.70%
EY 12.29 9.46 7.12 5.19 3.84 3.62 8.84 24.59%
DY 6.06 10.81 0.00 0.00 0.00 0.00 2.63 74.54%
P/NAPS 1.65 1.85 1.65 1.89 1.89 1.89 2.11 -15.13%

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